[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -64.03%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 333,778 248,097 167,504 84,945 328,557 243,041 158,166 64.30%
PBT 25,062 18,722 12,853 6,776 15,510 10,785 7,188 129.41%
Tax -3,976 -4,023 -3,489 -2,162 -2,682 -1,269 -1,931 61.63%
NP 21,086 14,699 9,364 4,614 12,828 9,516 5,257 151.80%
-
NP to SH 21,086 14,699 9,364 4,614 12,828 9,516 5,257 151.80%
-
Tax Rate 15.86% 21.49% 27.15% 31.91% 17.29% 11.77% 26.86% -
Total Cost 312,692 233,398 158,140 80,331 315,729 233,525 152,909 60.90%
-
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,261 7,507 3,753 3,753 7,507 7,507 3,753 107.61%
Div Payout % 53.41% 51.08% 40.09% 81.36% 58.52% 78.89% 71.40% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.32% 5.92% 5.59% 5.43% 3.90% 3.92% 3.32% -
ROE 11.70% 8.24% 5.42% 2.67% 7.68% 5.70% 3.22% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 177.84 132.19 89.25 45.26 175.05 129.49 84.27 64.30%
EPS 11.23 7.83 4.99 2.46 6.83 5.07 2.80 151.79%
DPS 6.00 4.00 2.00 2.00 4.00 4.00 2.00 107.59%
NAPS 0.96 0.95 0.92 0.92 0.89 0.89 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 118.56 88.12 59.50 30.17 116.70 86.33 56.18 64.30%
EPS 7.49 5.22 3.33 1.64 4.56 3.38 1.87 151.57%
DPS 4.00 2.67 1.33 1.33 2.67 2.67 1.33 107.93%
NAPS 0.64 0.6333 0.6133 0.6133 0.5933 0.5933 0.58 6.76%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.00 0.945 0.89 1.10 1.15 1.42 -
P/RPS 0.56 0.76 1.06 1.97 0.63 0.89 1.69 -52.01%
P/EPS 8.81 12.77 18.94 36.20 16.09 22.68 50.70 -68.76%
EY 11.35 7.83 5.28 2.76 6.21 4.41 1.97 220.35%
DY 6.06 4.00 2.12 2.25 3.64 3.48 1.41 163.64%
P/NAPS 1.03 1.05 1.03 0.97 1.24 1.29 1.63 -26.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 -
Price 1.08 1.06 1.00 0.99 1.01 1.16 1.36 -
P/RPS 0.61 0.80 1.12 2.19 0.58 0.90 1.61 -47.54%
P/EPS 9.61 13.53 20.04 40.27 14.78 22.88 48.56 -65.93%
EY 10.40 7.39 4.99 2.48 6.77 4.37 2.06 193.42%
DY 5.56 3.77 2.00 2.02 3.96 3.45 1.47 142.16%
P/NAPS 1.13 1.12 1.09 1.08 1.13 1.30 1.56 -19.29%

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