[BPPLAS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -83.77%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 502,595 392,181 271,445 131,918 447,168 322,316 209,011 79.20%
PBT 36,007 30,462 24,437 9,174 56,771 42,730 30,630 11.35%
Tax -5,469 -5,375 -4,703 -1,632 -10,305 -8,173 -6,186 -7.86%
NP 30,538 25,087 19,734 7,542 46,466 34,557 24,444 15.94%
-
NP to SH 30,538 25,087 19,734 7,542 46,466 34,557 24,444 15.94%
-
Tax Rate 15.19% 17.64% 19.25% 17.79% 18.15% 19.13% 20.20% -
Total Cost 472,057 367,094 251,711 124,376 400,702 287,759 184,567 86.70%
-
Net Worth 244,886 247,701 242,071 233,627 230,812 225,225 221,471 6.91%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,481 11,259 8,444 4,222 30,962 16,891 11,261 23.56%
Div Payout % 50.70% 44.88% 42.79% 55.98% 66.64% 48.88% 46.07% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 244,886 247,701 242,071 233,627 230,812 225,225 221,471 6.91%
NOSH 281,532 281,532 281,532 281,532 281,532 187,688 187,688 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.08% 6.40% 7.27% 5.72% 10.39% 10.72% 11.70% -
ROE 12.47% 10.13% 8.15% 3.23% 20.13% 15.34% 11.04% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 178.56 139.33 96.44 46.87 158.86 171.73 111.36 36.87%
EPS 10.85 8.91 7.01 2.68 16.51 18.41 13.02 -11.41%
DPS 5.50 4.00 3.00 1.50 11.00 9.00 6.00 -5.62%
NAPS 0.87 0.88 0.86 0.83 0.82 1.20 1.18 -18.34%
Adjusted Per Share Value based on latest NOSH - 281,532
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 178.52 139.30 96.42 46.86 158.83 114.49 74.24 79.20%
EPS 10.85 8.91 7.01 2.68 16.50 12.27 8.68 15.99%
DPS 5.50 4.00 3.00 1.50 11.00 6.00 4.00 23.58%
NAPS 0.8698 0.8798 0.8598 0.8298 0.8198 0.80 0.7867 6.90%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.26 1.41 1.29 1.50 1.54 2.65 1.65 -
P/RPS 0.71 1.01 1.34 3.20 0.97 1.54 1.48 -38.63%
P/EPS 11.61 15.82 18.40 55.98 9.33 14.39 12.67 -5.64%
EY 8.61 6.32 5.43 1.79 10.72 6.95 7.89 5.97%
DY 4.37 2.84 2.33 1.00 7.14 3.40 3.64 12.92%
P/NAPS 1.45 1.60 1.50 1.81 1.88 2.21 1.40 2.36%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 -
Price 1.29 1.38 1.28 1.50 1.52 2.97 1.90 -
P/RPS 0.72 0.99 1.33 3.20 0.96 1.73 1.71 -43.73%
P/EPS 11.89 15.48 18.26 55.98 9.21 16.13 14.59 -12.72%
EY 8.41 6.46 5.48 1.79 10.86 6.20 6.85 14.61%
DY 4.26 2.90 2.34 1.00 7.24 3.03 3.16 21.96%
P/NAPS 1.48 1.57 1.49 1.81 1.85 2.48 1.61 -5.44%

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