[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 4.49%
YoY- -33.34%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 370,090 245,129 124,222 469,600 344,716 227,496 117,331 114.62%
PBT 20,330 19,782 9,959 42,624 31,420 22,888 10,636 53.83%
Tax -3,390 -3,570 -2,332 -7,390 -6,008 -4,732 -2,338 28.01%
NP 16,940 16,212 7,627 35,234 25,412 18,156 8,298 60.71%
-
NP to SH 16,940 16,212 7,627 35,234 25,412 18,156 8,298 60.71%
-
Tax Rate 16.67% 18.05% 23.42% 17.34% 19.12% 20.67% 21.98% -
Total Cost 353,150 228,917 116,595 434,366 319,304 209,340 109,033 118.44%
-
Net Worth 267,325 275,849 267,405 264,590 261,775 258,960 250,516 4.41%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 12,662 8,444 4,222 16,888 12,666 8,444 4,222 107.54%
Div Payout % 74.75% 52.09% 55.36% 47.93% 49.84% 46.51% 50.88% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 267,325 275,849 267,405 264,590 261,775 258,960 250,516 4.41%
NOSH 281,395 281,532 281,532 281,532 281,532 281,532 281,532 -0.03%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 4.58% 6.61% 6.14% 7.50% 7.37% 7.98% 7.07% -
ROE 6.34% 5.88% 2.85% 13.32% 9.71% 7.01% 3.31% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 131.52 87.09 44.13 166.83 122.47 80.82 41.68 114.68%
EPS 6.02 5.76 2.71 12.52 9.03 6.45 2.95 60.67%
DPS 4.50 3.00 1.50 6.00 4.50 3.00 1.50 107.59%
NAPS 0.95 0.98 0.95 0.94 0.93 0.92 0.89 4.43%
Adjusted Per Share Value based on latest NOSH - 280,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 132.17 87.55 44.36 167.71 123.11 81.25 41.90 114.63%
EPS 6.05 5.79 2.72 12.58 9.08 6.48 2.96 60.84%
DPS 4.52 3.02 1.51 6.03 4.52 3.02 1.51 107.28%
NAPS 0.9547 0.9852 0.955 0.945 0.9349 0.9249 0.8947 4.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.26 1.32 1.30 1.19 1.23 1.21 1.18 -
P/RPS 0.96 1.52 2.95 0.71 1.00 1.50 2.83 -51.26%
P/EPS 20.93 22.92 47.98 9.51 13.62 18.76 40.03 -35.02%
EY 4.78 4.36 2.08 10.52 7.34 5.33 2.50 53.86%
DY 3.57 2.27 1.15 5.04 3.66 2.48 1.27 98.80%
P/NAPS 1.33 1.35 1.37 1.27 1.32 1.32 1.33 0.00%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 26/11/24 28/08/24 24/05/24 27/02/24 21/11/23 22/08/23 26/05/23 -
Price 1.21 1.28 1.53 1.26 1.24 1.26 1.22 -
P/RPS 0.92 1.47 3.47 0.76 1.01 1.56 2.93 -53.70%
P/EPS 20.10 22.22 56.47 10.07 13.74 19.53 41.38 -38.12%
EY 4.98 4.50 1.77 9.93 7.28 5.12 2.42 61.57%
DY 3.72 2.34 0.98 4.76 3.63 2.38 1.23 108.71%
P/NAPS 1.27 1.31 1.61 1.34 1.33 1.37 1.37 -4.91%

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