[BPPLAS] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 34.02%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 124,852 113,305 108,947 100,064 84,870 73,834 80,292 34.11%
PBT 14,041 12,100 18,710 11,920 8,948 10,455 11,315 15.43%
Tax -2,132 -1,987 -3,941 -2,245 -1,729 -2,704 -2,846 -17.47%
NP 11,909 10,113 14,769 9,675 7,219 7,751 8,469 25.43%
-
NP to SH 11,909 10,113 14,769 9,675 7,219 7,751 8,469 25.43%
-
Tax Rate 15.18% 16.42% 21.06% 18.83% 19.32% 25.86% 25.15% -
Total Cost 112,943 103,192 94,178 90,389 77,651 66,083 71,823 35.11%
-
Net Worth 230,812 225,225 221,471 212,087 206,456 202,703 198,949 10.38%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 5,629 5,630 5,630 5,630 3,753 3,753 3,753 30.93%
Div Payout % 47.27% 55.68% 38.12% 58.20% 52.00% 48.43% 44.32% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 230,812 225,225 221,471 212,087 206,456 202,703 198,949 10.38%
NOSH 281,532 187,688 187,688 187,688 187,688 187,688 187,688 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.54% 8.93% 13.56% 9.67% 8.51% 10.50% 10.55% -
ROE 5.16% 4.49% 6.67% 4.56% 3.50% 3.82% 4.26% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.36 60.37 58.05 53.31 45.22 39.34 42.78 2.44%
EPS 4.23 5.39 7.87 5.15 3.85 4.13 4.51 -4.17%
DPS 2.00 3.00 3.00 3.00 2.00 2.00 2.00 0.00%
NAPS 0.82 1.20 1.18 1.13 1.10 1.08 1.06 -15.69%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 44.35 40.25 38.70 35.54 30.15 26.23 28.52 34.11%
EPS 4.23 3.59 5.25 3.44 2.56 2.75 3.01 25.38%
DPS 2.00 2.00 2.00 2.00 1.33 1.33 1.33 31.15%
NAPS 0.8198 0.80 0.7867 0.7533 0.7333 0.72 0.7067 10.37%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.54 2.65 1.65 1.35 1.45 1.44 1.10 -
P/RPS 3.47 4.39 2.84 2.53 3.21 3.66 2.57 22.09%
P/EPS 36.40 49.18 20.97 26.19 37.70 34.87 24.38 30.53%
EY 2.75 2.03 4.77 3.82 2.65 2.87 4.10 -23.32%
DY 1.30 1.13 1.82 2.22 1.38 1.39 1.82 -20.04%
P/NAPS 1.88 2.21 1.40 1.19 1.32 1.33 1.04 48.23%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 -
Price 1.52 2.97 1.90 1.54 1.38 1.59 1.40 -
P/RPS 3.43 4.92 3.27 2.89 3.05 4.04 3.27 3.22%
P/EPS 35.93 55.12 24.15 29.87 35.88 38.50 31.03 10.23%
EY 2.78 1.81 4.14 3.35 2.79 2.60 3.22 -9.30%
DY 1.32 1.01 1.58 1.95 1.45 1.26 1.43 -5.18%
P/NAPS 1.85 2.48 1.61 1.36 1.25 1.47 1.32 25.15%

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