[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 43.87%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 333,778 330,796 335,008 339,780 328,557 324,054 316,332 3.63%
PBT 25,062 24,962 25,706 27,104 15,510 14,380 14,376 44.70%
Tax -3,976 -5,364 -6,978 -8,648 -2,682 -1,692 -3,862 1.95%
NP 21,086 19,598 18,728 18,456 12,828 12,688 10,514 58.83%
-
NP to SH 21,086 19,598 18,728 18,456 12,828 12,688 10,514 58.83%
-
Tax Rate 15.86% 21.49% 27.15% 31.91% 17.29% 11.77% 26.86% -
Total Cost 312,692 311,197 316,280 321,324 315,729 311,366 305,818 1.48%
-
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,261 10,010 7,507 15,015 7,507 10,010 7,507 30.94%
Div Payout % 53.41% 51.08% 40.09% 81.36% 58.52% 78.89% 71.40% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.32% 5.92% 5.59% 5.43% 3.90% 3.92% 3.32% -
ROE 11.70% 10.99% 10.85% 10.69% 7.68% 7.60% 6.44% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 177.84 176.25 178.49 181.03 175.05 172.66 168.54 3.63%
EPS 11.23 10.44 9.98 9.84 6.83 6.76 5.60 58.82%
DPS 6.00 5.33 4.00 8.00 4.00 5.33 4.00 30.94%
NAPS 0.96 0.95 0.92 0.92 0.89 0.89 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 118.56 117.50 118.99 120.69 116.70 115.10 112.36 3.63%
EPS 7.49 6.96 6.65 6.56 4.56 4.51 3.73 58.96%
DPS 4.00 3.56 2.67 5.33 2.67 3.56 2.67 30.83%
NAPS 0.64 0.6333 0.6133 0.6133 0.5933 0.5933 0.58 6.76%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.00 0.945 0.89 1.10 1.15 1.42 -
P/RPS 0.56 0.57 0.53 0.49 0.63 0.67 0.84 -23.62%
P/EPS 8.81 9.58 9.47 9.05 16.09 17.01 25.35 -50.47%
EY 11.35 10.44 10.56 11.05 6.21 5.88 3.94 102.06%
DY 6.06 5.33 4.23 8.99 3.64 4.64 2.82 66.29%
P/NAPS 1.03 1.05 1.03 0.97 1.24 1.29 1.63 -26.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 -
Price 1.08 1.06 1.00 0.99 1.01 1.16 1.36 -
P/RPS 0.61 0.60 0.56 0.55 0.58 0.67 0.81 -17.18%
P/EPS 9.61 10.15 10.02 10.07 14.78 17.16 24.28 -46.00%
EY 10.40 9.85 9.98 9.93 6.77 5.83 4.12 85.07%
DY 5.56 5.03 4.00 8.08 3.96 4.60 2.94 52.74%
P/NAPS 1.13 1.12 1.09 1.08 1.13 1.30 1.56 -19.29%

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