[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -79.69%
YoY- -37.2%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 328,557 243,041 158,166 84,333 324,358 243,571 164,167 58.61%
PBT 15,510 10,785 7,188 5,029 22,869 19,588 14,373 5.19%
Tax -2,682 -1,269 -1,931 -1,400 -5,002 -5,570 -3,400 -14.59%
NP 12,828 9,516 5,257 3,629 17,867 14,018 10,973 10.94%
-
NP to SH 12,828 9,516 5,257 3,629 17,867 14,018 10,973 10.94%
-
Tax Rate 17.29% 11.77% 26.86% 27.84% 21.87% 28.44% 23.66% -
Total Cost 315,729 233,525 152,909 80,704 306,491 229,553 153,194 61.73%
-
Net Worth 167,042 167,042 163,288 165,165 165,165 165,165 167,042 0.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 7,507 7,507 3,753 3,753 15,015 11,261 7,507 0.00%
Div Payout % 58.52% 78.89% 71.40% 103.44% 84.04% 80.33% 68.42% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 167,042 167,042 163,288 165,165 165,165 165,165 167,042 0.00%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.90% 3.92% 3.32% 4.30% 5.51% 5.76% 6.68% -
ROE 7.68% 5.70% 3.22% 2.20% 10.82% 8.49% 6.57% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 175.05 129.49 84.27 44.93 172.82 129.77 87.47 58.60%
EPS 6.83 5.07 2.80 1.93 9.52 7.47 5.85 10.84%
DPS 4.00 4.00 2.00 2.00 8.00 6.00 4.00 0.00%
NAPS 0.89 0.89 0.87 0.88 0.88 0.88 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 116.70 86.33 56.18 29.96 115.21 86.52 58.31 58.61%
EPS 4.56 3.38 1.87 1.29 6.35 4.98 3.90 10.95%
DPS 2.67 2.67 1.33 1.33 5.33 4.00 2.67 0.00%
NAPS 0.5933 0.5933 0.58 0.5867 0.5867 0.5867 0.5933 0.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.10 1.15 1.42 1.38 1.40 1.56 1.58 -
P/RPS 0.63 0.89 1.69 3.07 0.81 1.20 1.81 -50.42%
P/EPS 16.09 22.68 50.70 71.37 14.71 20.89 27.03 -29.17%
EY 6.21 4.41 1.97 1.40 6.80 4.79 3.70 41.09%
DY 3.64 3.48 1.41 1.45 5.71 3.85 2.53 27.35%
P/NAPS 1.24 1.29 1.63 1.57 1.59 1.77 1.78 -21.36%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 22/08/17 26/05/17 24/02/17 18/11/16 12/08/16 -
Price 1.01 1.16 1.36 1.41 1.48 1.54 1.66 -
P/RPS 0.58 0.90 1.61 3.14 0.86 1.19 1.90 -54.56%
P/EPS 14.78 22.88 48.56 72.92 15.55 20.62 28.39 -35.20%
EY 6.77 4.37 2.06 1.37 6.43 4.85 3.52 54.47%
DY 3.96 3.45 1.47 1.42 5.41 3.90 2.41 39.12%
P/NAPS 1.13 1.30 1.56 1.60 1.68 1.75 1.87 -28.45%

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