[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 45.69%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 231,727 157,893 77,601 331,192 247,918 167,536 80,831 101.41%
PBT 30,086 19,631 8,316 26,345 19,039 12,100 5,915 194.88%
Tax -7,644 -4,940 -2,094 -5,141 -4,485 -3,160 -1,500 195.25%
NP 22,442 14,691 6,222 21,204 14,554 8,940 4,415 194.75%
-
NP to SH 22,442 14,691 6,222 21,204 14,554 8,940 4,415 194.75%
-
Tax Rate 25.41% 25.16% 25.18% 19.51% 23.56% 26.12% 25.36% -
Total Cost 209,285 143,202 71,379 309,988 233,364 158,596 76,416 95.39%
-
Net Worth 202,703 198,949 193,318 191,441 187,688 185,811 182,057 7.40%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 11,261 7,507 3,753 11,261 7,507 3,753 3,753 107.61%
Div Payout % 50.18% 51.10% 60.33% 53.11% 51.58% 41.99% 85.02% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 202,703 198,949 193,318 191,441 187,688 185,811 182,057 7.40%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.68% 9.30% 8.02% 6.40% 5.87% 5.34% 5.46% -
ROE 11.07% 7.38% 3.22% 11.08% 7.75% 4.81% 2.43% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 123.46 84.13 41.35 176.46 132.09 89.26 43.07 101.40%
EPS 11.96 7.83 3.32 11.30 7.75 4.76 2.35 194.99%
DPS 6.00 4.00 2.00 6.00 4.00 2.00 2.00 107.59%
NAPS 1.08 1.06 1.03 1.02 1.00 0.99 0.97 7.40%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 82.31 56.08 27.56 117.64 88.06 59.51 28.71 101.42%
EPS 7.97 5.22 2.21 7.53 5.17 3.18 1.57 194.50%
DPS 4.00 2.67 1.33 4.00 2.67 1.33 1.33 107.93%
NAPS 0.72 0.7067 0.6867 0.68 0.6667 0.66 0.6467 7.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.44 1.10 0.83 1.03 1.00 1.04 1.07 -
P/RPS 1.17 1.31 2.01 0.58 0.76 1.17 2.48 -39.31%
P/EPS 12.04 14.05 25.04 9.12 12.90 21.83 45.49 -58.67%
EY 8.30 7.12 3.99 10.97 7.75 4.58 2.20 141.76%
DY 4.17 3.64 2.41 5.83 4.00 1.92 1.87 70.43%
P/NAPS 1.33 1.04 0.81 1.01 1.00 1.05 1.10 13.45%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 10/08/20 14/05/20 24/02/20 25/11/19 08/08/19 29/05/19 -
Price 1.59 1.40 1.07 1.03 1.07 1.00 1.06 -
P/RPS 1.29 1.66 2.59 0.58 0.81 1.12 2.46 -34.89%
P/EPS 13.30 17.89 32.28 9.12 13.80 20.99 45.06 -55.57%
EY 7.52 5.59 3.10 10.97 7.25 4.76 2.22 125.04%
DY 3.77 2.86 1.87 5.83 3.74 2.00 1.89 58.26%
P/NAPS 1.47 1.32 1.04 1.01 1.07 1.01 1.09 21.99%

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