[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -0.87%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 429,754 418,022 400,256 316,597 308,969 315,786 310,404 24.19%
PBT 56,973 61,260 47,680 39,034 40,114 39,262 33,264 43.10%
Tax -10,897 -12,372 -8,980 -9,373 -10,192 -9,880 -8,376 19.15%
NP 46,076 48,888 38,700 29,661 29,922 29,382 24,888 50.71%
-
NP to SH 46,076 48,888 38,700 29,661 29,922 29,382 24,888 50.71%
-
Tax Rate 19.13% 20.20% 18.83% 24.01% 25.41% 25.16% 25.18% -
Total Cost 383,678 369,134 361,556 286,936 279,046 286,404 285,516 21.75%
-
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 22,522 22,522 22,522 15,015 15,015 15,015 15,015 31.00%
Div Payout % 48.88% 46.07% 58.20% 50.62% 50.18% 51.10% 60.33% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.72% 11.70% 9.67% 9.37% 9.68% 9.30% 8.02% -
ROE 20.46% 22.07% 18.25% 14.37% 14.76% 14.77% 12.87% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 228.97 222.72 213.26 168.68 164.62 168.25 165.38 24.19%
EPS 24.55 26.04 20.60 15.80 15.95 15.66 13.28 50.57%
DPS 12.00 12.00 12.00 8.00 8.00 8.00 8.00 31.00%
NAPS 1.20 1.18 1.13 1.10 1.08 1.06 1.03 10.71%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 152.65 148.48 142.17 112.46 109.75 112.17 110.26 24.19%
EPS 16.37 17.36 13.75 10.54 10.63 10.44 8.84 50.74%
DPS 8.00 8.00 8.00 5.33 5.33 5.33 5.33 31.05%
NAPS 0.80 0.7867 0.7533 0.7333 0.72 0.7067 0.6867 10.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.65 1.65 1.35 1.45 1.44 1.10 0.83 -
P/RPS 1.16 0.74 0.63 0.86 0.87 0.65 0.50 75.16%
P/EPS 10.79 6.33 6.55 9.18 9.03 7.03 6.26 43.71%
EY 9.26 15.79 15.27 10.90 11.07 14.23 15.98 -30.47%
DY 4.53 7.27 8.89 5.52 5.56 7.27 9.64 -39.52%
P/NAPS 2.21 1.40 1.19 1.32 1.33 1.04 0.81 95.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 -
Price 2.97 1.90 1.54 1.38 1.59 1.40 1.07 -
P/RPS 1.30 0.85 0.72 0.82 0.97 0.83 0.65 58.67%
P/EPS 12.10 7.29 7.47 8.73 9.97 8.94 8.07 30.96%
EY 8.27 13.71 13.39 11.45 10.03 11.18 12.39 -23.60%
DY 4.04 6.32 7.79 5.80 5.03 5.71 7.48 -33.65%
P/NAPS 2.48 1.61 1.36 1.25 1.47 1.32 1.04 78.39%

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