[BPPLAS] QoQ TTM 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- 1.96%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 407,186 367,715 339,060 316,597 315,001 321,549 327,962 15.50%
PBT 51,678 50,033 42,638 39,034 37,392 33,876 28,746 47.79%
Tax -9,902 -10,619 -9,524 -9,373 -8,300 -6,921 -5,735 43.87%
NP 41,776 39,414 33,114 29,661 29,092 26,955 23,011 48.76%
-
NP to SH 41,776 39,414 33,114 29,661 29,092 26,955 23,011 48.76%
-
Tax Rate 19.16% 21.22% 22.34% 24.01% 22.20% 20.43% 19.95% -
Total Cost 365,410 328,301 305,946 286,936 285,909 294,594 304,951 12.80%
-
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 20,645 18,768 16,891 15,015 15,015 15,015 11,261 49.73%
Div Payout % 49.42% 47.62% 51.01% 50.62% 51.61% 55.70% 48.94% -
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 10.26% 10.72% 9.77% 9.37% 9.24% 8.38% 7.02% -
ROE 18.55% 17.80% 15.61% 14.37% 14.35% 13.55% 11.90% -
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 216.95 195.92 180.65 168.68 167.83 171.32 174.74 15.50%
EPS 22.26 21.00 17.64 15.80 15.50 14.36 12.26 48.77%
DPS 11.00 10.00 9.00 8.00 8.00 8.00 6.00 49.73%
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 144.63 130.61 120.43 112.46 111.89 114.21 116.49 15.50%
EPS 14.84 14.00 11.76 10.54 10.33 9.57 8.17 48.81%
DPS 7.33 6.67 6.00 5.33 5.33 5.33 4.00 49.69%
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 1.22 0.84 0.75 0.86 0.86 0.64 0.47 88.76%
P/EPS 11.91 7.86 7.65 9.18 9.29 7.66 6.77 45.67%
EY 8.40 12.73 13.07 10.90 10.76 13.06 14.77 -31.33%
DY 4.15 6.06 6.67 5.52 5.56 7.27 7.23 -30.90%
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 1.37 0.97 0.85 0.82 0.95 0.82 0.61 71.41%
P/EPS 13.34 9.05 8.73 8.73 10.26 9.75 8.73 32.63%
EY 7.49 11.05 11.46 11.45 9.75 10.26 11.46 -24.66%
DY 3.70 5.26 5.84 5.80 5.03 5.71 5.61 -24.21%
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