[BPPLAS] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -6.86%
YoY- 8.56%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 113,305 108,947 100,064 84,870 73,834 80,292 77,601 28.67%
PBT 12,100 18,710 11,920 8,948 10,455 11,315 8,316 28.37%
Tax -1,987 -3,941 -2,245 -1,729 -2,704 -2,846 -2,094 -3.43%
NP 10,113 14,769 9,675 7,219 7,751 8,469 6,222 38.19%
-
NP to SH 10,113 14,769 9,675 7,219 7,751 8,469 6,222 38.19%
-
Tax Rate 16.42% 21.06% 18.83% 19.32% 25.86% 25.15% 25.18% -
Total Cost 103,192 94,178 90,389 77,651 66,083 71,823 71,379 27.82%
-
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 5,630 5,630 5,630 3,753 3,753 3,753 3,753 31.01%
Div Payout % 55.68% 38.12% 58.20% 52.00% 48.43% 44.32% 60.33% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 8.93% 13.56% 9.67% 8.51% 10.50% 10.55% 8.02% -
ROE 4.49% 6.67% 4.56% 3.50% 3.82% 4.26% 3.22% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.37 58.05 53.31 45.22 39.34 42.78 41.35 28.66%
EPS 5.39 7.87 5.15 3.85 4.13 4.51 3.32 38.09%
DPS 3.00 3.00 3.00 2.00 2.00 2.00 2.00 31.00%
NAPS 1.20 1.18 1.13 1.10 1.08 1.06 1.03 10.71%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 40.25 38.70 35.54 30.15 26.23 28.52 27.56 28.69%
EPS 3.59 5.25 3.44 2.56 2.75 3.01 2.21 38.14%
DPS 2.00 2.00 2.00 1.33 1.33 1.33 1.33 31.22%
NAPS 0.80 0.7867 0.7533 0.7333 0.72 0.7067 0.6867 10.70%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.65 1.65 1.35 1.45 1.44 1.10 0.83 -
P/RPS 4.39 2.84 2.53 3.21 3.66 2.57 2.01 68.25%
P/EPS 49.18 20.97 26.19 37.70 34.87 24.38 25.04 56.76%
EY 2.03 4.77 3.82 2.65 2.87 4.10 3.99 -36.24%
DY 1.13 1.82 2.22 1.38 1.39 1.82 2.41 -39.61%
P/NAPS 2.21 1.40 1.19 1.32 1.33 1.04 0.81 95.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 -
Price 2.97 1.90 1.54 1.38 1.59 1.40 1.07 -
P/RPS 4.92 3.27 2.89 3.05 4.04 3.27 2.59 53.32%
P/EPS 55.12 24.15 29.87 35.88 38.50 31.03 32.28 42.81%
EY 1.81 4.14 3.35 2.79 2.60 3.22 3.10 -30.11%
DY 1.01 1.58 1.95 1.45 1.26 1.43 1.87 -33.65%
P/NAPS 2.48 1.61 1.36 1.25 1.47 1.32 1.04 78.39%

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