[BPPLAS] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 19.03%
YoY- 46.22%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 479,022 447,168 407,186 367,715 339,060 316,597 315,001 32.27%
PBT 54,025 56,771 51,678 50,033 42,638 39,034 37,392 27.83%
Tax -9,692 -10,305 -9,902 -10,619 -9,524 -9,373 -8,300 10.89%
NP 44,333 46,466 41,776 39,414 33,114 29,661 29,092 32.45%
-
NP to SH 44,333 46,466 41,776 39,414 33,114 29,661 29,092 32.45%
-
Tax Rate 17.94% 18.15% 19.16% 21.22% 22.34% 24.01% 22.20% -
Total Cost 434,689 400,702 365,410 328,301 305,946 286,936 285,909 32.25%
-
Net Worth 233,627 230,812 225,225 221,471 212,087 206,456 202,703 9.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 21,113 22,521 20,645 18,768 16,891 15,015 15,015 25.53%
Div Payout % 47.62% 48.47% 49.42% 47.62% 51.01% 50.62% 51.61% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 233,627 230,812 225,225 221,471 212,087 206,456 202,703 9.93%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 9.25% 10.39% 10.26% 10.72% 9.77% 9.37% 9.24% -
ROE 18.98% 20.13% 18.55% 17.80% 15.61% 14.37% 14.35% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 170.18 158.86 216.95 195.92 180.65 168.68 167.83 0.93%
EPS 15.75 16.51 22.26 21.00 17.64 15.80 15.50 1.07%
DPS 7.50 8.00 11.00 10.00 9.00 8.00 8.00 -4.21%
NAPS 0.83 0.82 1.20 1.18 1.13 1.10 1.08 -16.11%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 170.15 158.83 144.63 130.61 120.43 112.46 111.89 32.27%
EPS 15.75 16.50 14.84 14.00 11.76 10.54 10.33 32.50%
DPS 7.50 8.00 7.33 6.67 6.00 5.33 5.33 25.59%
NAPS 0.8298 0.8198 0.80 0.7867 0.7533 0.7333 0.72 9.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.50 1.54 2.65 1.65 1.35 1.45 1.44 -
P/RPS 0.88 0.97 1.22 0.84 0.75 0.86 0.86 1.54%
P/EPS 9.52 9.33 11.91 7.86 7.65 9.18 9.29 1.64%
EY 10.50 10.72 8.40 12.73 13.07 10.90 10.76 -1.61%
DY 5.00 5.20 4.15 6.06 6.67 5.52 5.56 -6.83%
P/NAPS 1.81 1.88 2.21 1.40 1.19 1.32 1.33 22.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 -
Price 1.50 1.52 2.97 1.90 1.54 1.38 1.59 -
P/RPS 0.88 0.96 1.37 0.97 0.85 0.82 0.95 -4.97%
P/EPS 9.52 9.21 13.34 9.05 8.73 8.73 10.26 -4.87%
EY 10.50 10.86 7.49 11.05 11.46 11.45 9.75 5.06%
DY 5.00 5.26 3.70 5.26 5.84 5.80 5.03 -0.39%
P/NAPS 1.81 1.85 2.48 1.61 1.36 1.25 1.47 14.89%

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