[BPPLAS] QoQ TTM 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- 11.64%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 447,168 407,186 367,715 339,060 316,597 315,001 321,549 24.51%
PBT 56,771 51,678 50,033 42,638 39,034 37,392 33,876 40.95%
Tax -10,305 -9,902 -10,619 -9,524 -9,373 -8,300 -6,921 30.29%
NP 46,466 41,776 39,414 33,114 29,661 29,092 26,955 43.62%
-
NP to SH 46,466 41,776 39,414 33,114 29,661 29,092 26,955 43.62%
-
Tax Rate 18.15% 19.16% 21.22% 22.34% 24.01% 22.20% 20.43% -
Total Cost 400,702 365,410 328,301 305,946 286,936 285,909 294,594 22.69%
-
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 22,521 20,645 18,768 16,891 15,015 15,015 15,015 30.93%
Div Payout % 48.47% 49.42% 47.62% 51.01% 50.62% 51.61% 55.70% -
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 10.39% 10.26% 10.72% 9.77% 9.37% 9.24% 8.38% -
ROE 20.13% 18.55% 17.80% 15.61% 14.37% 14.35% 13.55% -
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 158.86 216.95 195.92 180.65 168.68 167.83 171.32 -4.89%
EPS 16.51 22.26 21.00 17.64 15.80 15.50 14.36 9.71%
DPS 8.00 11.00 10.00 9.00 8.00 8.00 8.00 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 158.83 144.63 130.61 120.43 112.46 111.89 114.21 24.51%
EPS 16.50 14.84 14.00 11.76 10.54 10.33 9.57 43.64%
DPS 8.00 7.33 6.67 6.00 5.33 5.33 5.33 30.99%
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 0.97 1.22 0.84 0.75 0.86 0.86 0.64 31.84%
P/EPS 9.33 11.91 7.86 7.65 9.18 9.29 7.66 14.01%
EY 10.72 8.40 12.73 13.07 10.90 10.76 13.06 -12.30%
DY 5.20 4.15 6.06 6.67 5.52 5.56 7.27 -19.97%
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 0.96 1.37 0.97 0.85 0.82 0.95 0.82 11.04%
P/EPS 9.21 13.34 9.05 8.73 8.73 10.26 9.75 -3.71%
EY 10.86 7.49 11.05 11.46 11.45 9.75 10.26 3.85%
DY 5.26 3.70 5.26 5.84 5.80 5.03 5.71 -5.31%
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