[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.47%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 447,168 429,754 418,022 400,256 316,597 308,969 315,786 26.02%
PBT 56,771 56,973 61,260 47,680 39,034 40,114 39,262 27.78%
Tax -10,305 -10,897 -12,372 -8,980 -9,373 -10,192 -9,880 2.83%
NP 46,466 46,076 48,888 38,700 29,661 29,922 29,382 35.62%
-
NP to SH 46,466 46,076 48,888 38,700 29,661 29,922 29,382 35.62%
-
Tax Rate 18.15% 19.13% 20.20% 18.83% 24.01% 25.41% 25.16% -
Total Cost 400,702 383,678 369,134 361,556 286,936 279,046 286,404 25.01%
-
Net Worth 230,812 225,225 221,471 212,087 206,456 202,703 198,949 10.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 30,962 22,522 22,522 22,522 15,015 15,015 15,015 61.79%
Div Payout % 66.64% 48.88% 46.07% 58.20% 50.62% 50.18% 51.10% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 230,812 225,225 221,471 212,087 206,456 202,703 198,949 10.38%
NOSH 281,532 187,688 187,688 187,688 187,688 187,688 187,688 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 10.39% 10.72% 11.70% 9.67% 9.37% 9.68% 9.30% -
ROE 20.13% 20.46% 22.07% 18.25% 14.37% 14.76% 14.77% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.86 228.97 222.72 213.26 168.68 164.62 168.25 -3.74%
EPS 16.51 24.55 26.04 20.60 15.80 15.95 15.66 3.57%
DPS 11.00 12.00 12.00 12.00 8.00 8.00 8.00 23.58%
NAPS 0.82 1.20 1.18 1.13 1.10 1.08 1.06 -15.69%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.83 152.65 148.48 142.17 112.46 109.75 112.17 26.01%
EPS 16.50 16.37 17.36 13.75 10.54 10.63 10.44 35.56%
DPS 11.00 8.00 8.00 8.00 5.33 5.33 5.33 61.88%
NAPS 0.8198 0.80 0.7867 0.7533 0.7333 0.72 0.7067 10.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.54 2.65 1.65 1.35 1.45 1.44 1.10 -
P/RPS 0.97 1.16 0.74 0.63 0.86 0.87 0.65 30.49%
P/EPS 9.33 10.79 6.33 6.55 9.18 9.03 7.03 20.70%
EY 10.72 9.26 15.79 15.27 10.90 11.07 14.23 -17.16%
DY 7.14 4.53 7.27 8.89 5.52 5.56 7.27 -1.19%
P/NAPS 1.88 2.21 1.40 1.19 1.32 1.33 1.04 48.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 -
Price 1.52 2.97 1.90 1.54 1.38 1.59 1.40 -
P/RPS 0.96 1.30 0.85 0.72 0.82 0.97 0.83 10.15%
P/EPS 9.21 12.10 7.29 7.47 8.73 9.97 8.94 1.99%
EY 10.86 8.27 13.71 13.39 11.45 10.03 11.18 -1.91%
DY 7.24 4.04 6.32 7.79 5.80 5.03 5.71 17.09%
P/NAPS 1.85 2.48 1.61 1.36 1.25 1.47 1.32 25.15%

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