[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 81.02%
YoY- -32.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 167,504 84,945 328,557 243,041 158,166 84,333 324,358 -35.71%
PBT 12,853 6,776 15,510 10,785 7,188 5,029 22,869 -31.96%
Tax -3,489 -2,162 -2,682 -1,269 -1,931 -1,400 -5,002 -21.40%
NP 9,364 4,614 12,828 9,516 5,257 3,629 17,867 -35.07%
-
NP to SH 9,364 4,614 12,828 9,516 5,257 3,629 17,867 -35.07%
-
Tax Rate 27.15% 31.91% 17.29% 11.77% 26.86% 27.84% 21.87% -
Total Cost 158,140 80,331 315,729 233,525 152,909 80,704 306,491 -35.74%
-
Net Worth 172,672 172,672 167,042 167,042 163,288 165,165 165,165 3.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 3,753 3,753 7,507 7,507 3,753 3,753 15,015 -60.42%
Div Payout % 40.09% 81.36% 58.52% 78.89% 71.40% 103.44% 84.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 172,672 172,672 167,042 167,042 163,288 165,165 165,165 3.01%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.59% 5.43% 3.90% 3.92% 3.32% 4.30% 5.51% -
ROE 5.42% 2.67% 7.68% 5.70% 3.22% 2.20% 10.82% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 89.25 45.26 175.05 129.49 84.27 44.93 172.82 -35.70%
EPS 4.99 2.46 6.83 5.07 2.80 1.93 9.52 -35.06%
DPS 2.00 2.00 4.00 4.00 2.00 2.00 8.00 -60.41%
NAPS 0.92 0.92 0.89 0.89 0.87 0.88 0.88 3.01%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 59.50 30.17 116.70 86.33 56.18 29.96 115.21 -35.70%
EPS 3.33 1.64 4.56 3.38 1.87 1.29 6.35 -35.04%
DPS 1.33 1.33 2.67 2.67 1.33 1.33 5.33 -60.46%
NAPS 0.6133 0.6133 0.5933 0.5933 0.58 0.5867 0.5867 3.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.945 0.89 1.10 1.15 1.42 1.38 1.40 -
P/RPS 1.06 1.97 0.63 0.89 1.69 3.07 0.81 19.70%
P/EPS 18.94 36.20 16.09 22.68 50.70 71.37 14.71 18.40%
EY 5.28 2.76 6.21 4.41 1.97 1.40 6.80 -15.55%
DY 2.12 2.25 3.64 3.48 1.41 1.45 5.71 -48.43%
P/NAPS 1.03 0.97 1.24 1.29 1.63 1.57 1.59 -25.19%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 26/05/17 24/02/17 -
Price 1.00 0.99 1.01 1.16 1.36 1.41 1.48 -
P/RPS 1.12 2.19 0.58 0.90 1.61 3.14 0.86 19.31%
P/EPS 20.04 40.27 14.78 22.88 48.56 72.92 15.55 18.48%
EY 4.99 2.48 6.77 4.37 2.06 1.37 6.43 -15.59%
DY 2.00 2.02 3.96 3.45 1.47 1.42 5.41 -48.58%
P/NAPS 1.09 1.08 1.13 1.30 1.56 1.60 1.68 -25.11%

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