[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -5.75%
YoY- 53.98%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 542,890 527,672 447,168 429,754 418,022 400,256 316,597 43.40%
PBT 48,874 36,696 56,771 56,973 61,260 47,680 39,034 16.21%
Tax -9,406 -6,528 -10,305 -10,897 -12,372 -8,980 -9,373 0.23%
NP 39,468 30,168 46,466 46,076 48,888 38,700 29,661 21.04%
-
NP to SH 39,468 30,168 46,466 46,076 48,888 38,700 29,661 21.04%
-
Tax Rate 19.25% 17.79% 18.15% 19.13% 20.20% 18.83% 24.01% -
Total Cost 503,422 497,504 400,702 383,678 369,134 361,556 286,936 45.61%
-
Net Worth 242,071 233,627 230,812 225,225 221,471 212,087 206,456 11.22%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 16,888 16,888 30,962 22,522 22,522 22,522 15,015 8.17%
Div Payout % 42.79% 55.98% 66.64% 48.88% 46.07% 58.20% 50.62% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 242,071 233,627 230,812 225,225 221,471 212,087 206,456 11.22%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.27% 5.72% 10.39% 10.72% 11.70% 9.67% 9.37% -
ROE 16.30% 12.91% 20.13% 20.46% 22.07% 18.25% 14.37% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 192.87 187.46 158.86 228.97 222.72 213.26 168.68 9.37%
EPS 14.02 10.72 16.51 24.55 26.04 20.60 15.80 -7.67%
DPS 6.00 6.00 11.00 12.00 12.00 12.00 8.00 -17.49%
NAPS 0.86 0.83 0.82 1.20 1.18 1.13 1.10 -15.17%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 192.83 187.43 158.83 152.65 148.48 142.17 112.46 43.39%
EPS 14.02 10.72 16.50 16.37 17.36 13.75 10.54 21.01%
DPS 6.00 6.00 11.00 8.00 8.00 8.00 5.33 8.23%
NAPS 0.8598 0.8298 0.8198 0.80 0.7867 0.7533 0.7333 11.22%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.29 1.50 1.54 2.65 1.65 1.35 1.45 -
P/RPS 0.67 0.80 0.97 1.16 0.74 0.63 0.86 -15.37%
P/EPS 9.20 14.00 9.33 10.79 6.33 6.55 9.18 0.14%
EY 10.87 7.15 10.72 9.26 15.79 15.27 10.90 -0.18%
DY 4.65 4.00 7.14 4.53 7.27 8.89 5.52 -10.83%
P/NAPS 1.50 1.81 1.88 2.21 1.40 1.19 1.32 8.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 -
Price 1.28 1.50 1.52 2.97 1.90 1.54 1.38 -
P/RPS 0.66 0.80 0.96 1.30 0.85 0.72 0.82 -13.50%
P/EPS 9.13 14.00 9.21 12.10 7.29 7.47 8.73 3.04%
EY 10.95 7.15 10.86 8.27 13.71 13.39 11.45 -2.94%
DY 4.69 4.00 7.24 4.04 6.32 7.79 5.80 -13.23%
P/NAPS 1.49 1.81 1.85 2.48 1.61 1.36 1.25 12.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment