[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 27.13%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 227,496 117,331 502,595 392,181 271,445 131,918 447,168 -36.35%
PBT 22,888 10,636 36,007 30,462 24,437 9,174 56,771 -45.51%
Tax -4,732 -2,338 -5,469 -5,375 -4,703 -1,632 -10,305 -40.56%
NP 18,156 8,298 30,538 25,087 19,734 7,542 46,466 -46.64%
-
NP to SH 18,156 8,298 30,538 25,087 19,734 7,542 46,466 -46.64%
-
Tax Rate 20.67% 21.98% 15.19% 17.64% 19.25% 17.79% 18.15% -
Total Cost 209,340 109,033 472,057 367,094 251,711 124,376 400,702 -35.21%
-
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 8,444 4,222 15,481 11,259 8,444 4,222 30,962 -58.04%
Div Payout % 46.51% 50.88% 50.70% 44.88% 42.79% 55.98% 66.64% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 281,532 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.98% 7.07% 6.08% 6.40% 7.27% 5.72% 10.39% -
ROE 7.01% 3.31% 12.47% 10.13% 8.15% 3.23% 20.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.82 41.68 178.56 139.33 96.44 46.87 158.86 -36.34%
EPS 6.45 2.95 10.85 8.91 7.01 2.68 16.51 -46.65%
DPS 3.00 1.50 5.50 4.00 3.00 1.50 11.00 -58.04%
NAPS 0.92 0.89 0.87 0.88 0.86 0.83 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 281,532
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 80.81 41.68 178.52 139.30 96.42 46.86 158.83 -36.34%
EPS 6.45 2.95 10.85 8.91 7.01 2.68 16.50 -46.62%
DPS 3.00 1.50 5.50 4.00 3.00 1.50 11.00 -58.04%
NAPS 0.9198 0.8898 0.8698 0.8798 0.8598 0.8298 0.8198 7.99%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.21 1.18 1.26 1.41 1.29 1.50 1.54 -
P/RPS 1.50 2.83 0.71 1.01 1.34 3.20 0.97 33.83%
P/EPS 18.76 40.03 11.61 15.82 18.40 55.98 9.33 59.51%
EY 5.33 2.50 8.61 6.32 5.43 1.79 10.72 -37.31%
DY 2.48 1.27 4.37 2.84 2.33 1.00 7.14 -50.68%
P/NAPS 1.32 1.33 1.45 1.60 1.50 1.81 1.88 -21.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 26/05/23 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 -
Price 1.26 1.22 1.29 1.38 1.28 1.50 1.52 -
P/RPS 1.56 2.93 0.72 0.99 1.33 3.20 0.96 38.34%
P/EPS 19.53 41.38 11.89 15.48 18.26 55.98 9.21 65.28%
EY 5.12 2.42 8.41 6.46 5.48 1.79 10.86 -39.50%
DY 2.38 1.23 4.26 2.90 2.34 1.00 7.24 -52.46%
P/NAPS 1.37 1.37 1.48 1.57 1.49 1.81 1.85 -18.19%

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