[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.1%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 330,796 335,008 339,780 328,557 324,054 316,332 337,332 -1.29%
PBT 24,962 25,706 27,104 15,510 14,380 14,376 20,116 15.46%
Tax -5,364 -6,978 -8,648 -2,682 -1,692 -3,862 -5,600 -2.82%
NP 19,598 18,728 18,456 12,828 12,688 10,514 14,516 22.13%
-
NP to SH 19,598 18,728 18,456 12,828 12,688 10,514 14,516 22.13%
-
Tax Rate 21.49% 27.15% 31.91% 17.29% 11.77% 26.86% 27.84% -
Total Cost 311,197 316,280 321,324 315,729 311,366 305,818 322,816 -2.41%
-
Net Worth 178,303 172,672 172,672 167,042 167,042 163,288 165,165 5.23%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,010 7,507 15,015 7,507 10,010 7,507 15,015 -23.66%
Div Payout % 51.08% 40.09% 81.36% 58.52% 78.89% 71.40% 103.44% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 178,303 172,672 172,672 167,042 167,042 163,288 165,165 5.23%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.92% 5.59% 5.43% 3.90% 3.92% 3.32% 4.30% -
ROE 10.99% 10.85% 10.69% 7.68% 7.60% 6.44% 8.79% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 176.25 178.49 181.03 175.05 172.66 168.54 179.73 -1.29%
EPS 10.44 9.98 9.84 6.83 6.76 5.60 7.72 22.26%
DPS 5.33 4.00 8.00 4.00 5.33 4.00 8.00 -23.69%
NAPS 0.95 0.92 0.92 0.89 0.89 0.87 0.88 5.23%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 117.50 118.99 120.69 116.70 115.10 112.36 119.82 -1.29%
EPS 6.96 6.65 6.56 4.56 4.51 3.73 5.16 22.05%
DPS 3.56 2.67 5.33 2.67 3.56 2.67 5.33 -23.57%
NAPS 0.6333 0.6133 0.6133 0.5933 0.5933 0.58 0.5867 5.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.00 0.945 0.89 1.10 1.15 1.42 1.38 -
P/RPS 0.57 0.53 0.49 0.63 0.67 0.84 0.77 -18.15%
P/EPS 9.58 9.47 9.05 16.09 17.01 25.35 17.84 -33.90%
EY 10.44 10.56 11.05 6.21 5.88 3.94 5.60 51.41%
DY 5.33 4.23 8.99 3.64 4.64 2.82 5.80 -5.47%
P/NAPS 1.05 1.03 0.97 1.24 1.29 1.63 1.57 -23.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 26/05/17 -
Price 1.06 1.00 0.99 1.01 1.16 1.36 1.41 -
P/RPS 0.60 0.56 0.55 0.58 0.67 0.81 0.78 -16.03%
P/EPS 10.15 10.02 10.07 14.78 17.16 24.28 18.23 -32.29%
EY 9.85 9.98 9.93 6.77 5.83 4.12 5.49 47.60%
DY 5.03 4.00 8.08 3.96 4.60 2.94 5.67 -7.66%
P/NAPS 1.12 1.09 1.08 1.13 1.30 1.56 1.60 -21.14%

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