[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 56.97%
YoY- 54.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 167,536 80,831 333,778 248,097 167,504 84,945 328,557 -36.25%
PBT 12,100 5,915 25,062 18,722 12,853 6,776 15,510 -15.29%
Tax -3,160 -1,500 -3,976 -4,023 -3,489 -2,162 -2,682 11.58%
NP 8,940 4,415 21,086 14,699 9,364 4,614 12,828 -21.44%
-
NP to SH 8,940 4,415 21,086 14,699 9,364 4,614 12,828 -21.44%
-
Tax Rate 26.12% 25.36% 15.86% 21.49% 27.15% 31.91% 17.29% -
Total Cost 158,596 76,416 312,692 233,398 158,140 80,331 315,729 -36.88%
-
Net Worth 185,811 182,057 180,180 178,303 172,672 172,672 167,042 7.37%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 3,753 3,753 11,261 7,507 3,753 3,753 7,507 -37.08%
Div Payout % 41.99% 85.02% 53.41% 51.08% 40.09% 81.36% 58.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 185,811 182,057 180,180 178,303 172,672 172,672 167,042 7.37%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.34% 5.46% 6.32% 5.92% 5.59% 5.43% 3.90% -
ROE 4.81% 2.43% 11.70% 8.24% 5.42% 2.67% 7.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 89.26 43.07 177.84 132.19 89.25 45.26 175.05 -36.25%
EPS 4.76 2.35 11.23 7.83 4.99 2.46 6.83 -21.44%
DPS 2.00 2.00 6.00 4.00 2.00 2.00 4.00 -37.08%
NAPS 0.99 0.97 0.96 0.95 0.92 0.92 0.89 7.37%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 59.51 28.71 118.56 88.12 59.50 30.17 116.70 -36.25%
EPS 3.18 1.57 7.49 5.22 3.33 1.64 4.56 -21.41%
DPS 1.33 1.33 4.00 2.67 1.33 1.33 2.67 -37.24%
NAPS 0.66 0.6467 0.64 0.6333 0.6133 0.6133 0.5933 7.38%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.04 1.07 0.99 1.00 0.945 0.89 1.10 -
P/RPS 1.17 2.48 0.56 0.76 1.06 1.97 0.63 51.25%
P/EPS 21.83 45.49 8.81 12.77 18.94 36.20 16.09 22.62%
EY 4.58 2.20 11.35 7.83 5.28 2.76 6.21 -18.41%
DY 1.92 1.87 6.06 4.00 2.12 2.25 3.64 -34.79%
P/NAPS 1.05 1.10 1.03 1.05 1.03 0.97 1.24 -10.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 29/05/19 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 -
Price 1.00 1.06 1.08 1.06 1.00 0.99 1.01 -
P/RPS 1.12 2.46 0.61 0.80 1.12 2.19 0.58 55.25%
P/EPS 20.99 45.06 9.61 13.53 20.04 40.27 14.78 26.42%
EY 4.76 2.22 10.40 7.39 4.99 2.48 6.77 -20.98%
DY 2.00 1.89 5.56 3.77 2.00 2.02 3.96 -36.65%
P/NAPS 1.01 1.09 1.13 1.12 1.09 1.08 1.13 -7.23%

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