[BPPLAS] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -4.01%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 333,612 337,894 329,168 328,556 323,828 318,357 323,335 2.10%
PBT 23,448 21,177 17,257 15,510 14,065 15,682 20,318 10.01%
Tax -5,436 -4,240 -3,444 -2,682 -701 -3,533 -4,602 11.73%
NP 18,012 16,937 13,813 12,828 13,364 12,149 15,716 9.50%
-
NP to SH 18,012 16,937 13,813 12,828 13,364 12,149 15,716 9.50%
-
Tax Rate 23.18% 20.02% 19.96% 17.29% 4.98% 22.53% 22.65% -
Total Cost 315,600 320,957 315,355 315,728 310,464 306,208 307,619 1.72%
-
Net Worth 178,303 172,672 172,672 167,042 167,042 163,288 165,165 5.23%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 7,507 7,507 7,507 7,507 11,261 11,261 15,015 -36.98%
Div Payout % 41.68% 44.33% 54.35% 58.52% 84.27% 92.69% 95.54% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 178,303 172,672 172,672 167,042 167,042 163,288 165,165 5.23%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.40% 5.01% 4.20% 3.90% 4.13% 3.82% 4.86% -
ROE 10.10% 9.81% 8.00% 7.68% 8.00% 7.44% 9.52% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 177.75 180.03 175.38 175.05 172.54 169.62 172.27 2.10%
EPS 9.60 9.02 7.36 6.83 7.12 6.47 8.37 9.56%
DPS 4.00 4.00 4.00 4.00 6.00 6.00 8.00 -36.97%
NAPS 0.95 0.92 0.92 0.89 0.89 0.87 0.88 5.23%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 118.50 120.02 116.92 116.70 115.02 113.08 114.85 2.10%
EPS 6.40 6.02 4.91 4.56 4.75 4.32 5.58 9.56%
DPS 2.67 2.67 2.67 2.67 4.00 4.00 5.33 -36.89%
NAPS 0.6333 0.6133 0.6133 0.5933 0.5933 0.58 0.5867 5.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.00 0.945 0.89 1.10 1.15 1.42 1.38 -
P/RPS 0.56 0.52 0.51 0.63 0.67 0.84 0.80 -21.14%
P/EPS 10.42 10.47 12.09 16.09 16.15 21.94 16.48 -26.31%
EY 9.60 9.55 8.27 6.21 6.19 4.56 6.07 35.70%
DY 4.00 4.23 4.49 3.64 5.22 4.23 5.80 -21.92%
P/NAPS 1.05 1.03 0.97 1.24 1.29 1.63 1.57 -23.50%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 26/05/17 -
Price 1.06 1.00 0.99 1.01 1.16 1.36 1.41 -
P/RPS 0.60 0.56 0.56 0.58 0.67 0.80 0.82 -18.78%
P/EPS 11.05 11.08 13.45 14.78 16.29 21.01 16.84 -24.46%
EY 9.05 9.02 7.43 6.77 6.14 4.76 5.94 32.37%
DY 3.77 4.00 4.04 3.96 5.17 4.41 5.67 -23.80%
P/NAPS 1.12 1.09 1.08 1.13 1.30 1.56 1.60 -21.14%

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