[BPPLAS] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.59%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 502,595 517,033 509,602 479,022 447,168 407,186 367,715 23.09%
PBT 36,007 44,503 50,578 54,025 56,771 51,678 50,033 -19.64%
Tax -5,469 -7,507 -8,822 -9,692 -10,305 -9,902 -10,619 -35.67%
NP 30,538 36,996 41,756 44,333 46,466 41,776 39,414 -15.60%
-
NP to SH 30,538 36,996 41,756 44,333 46,466 41,776 39,414 -15.60%
-
Tax Rate 15.19% 16.87% 17.44% 17.94% 18.15% 19.16% 21.22% -
Total Cost 472,057 480,037 467,846 434,689 400,702 365,410 328,301 27.30%
-
Net Worth 244,886 247,701 242,071 233,627 230,812 225,225 221,471 6.91%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 15,481 16,888 19,704 21,113 22,521 20,645 18,768 -12.01%
Div Payout % 50.70% 45.65% 47.19% 47.62% 48.47% 49.42% 47.62% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 244,886 247,701 242,071 233,627 230,812 225,225 221,471 6.91%
NOSH 281,532 281,532 281,532 281,532 281,532 187,688 187,688 30.94%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.08% 7.16% 8.19% 9.25% 10.39% 10.26% 10.72% -
ROE 12.47% 14.94% 17.25% 18.98% 20.13% 18.55% 17.80% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 178.56 183.68 181.04 170.18 158.86 216.95 195.92 -5.98%
EPS 10.85 13.14 14.83 15.75 16.51 22.26 21.00 -35.53%
DPS 5.50 6.00 7.00 7.50 8.00 11.00 10.00 -32.79%
NAPS 0.87 0.88 0.86 0.83 0.82 1.20 1.18 -18.34%
Adjusted Per Share Value based on latest NOSH - 281,532
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 178.52 183.65 181.01 170.15 158.83 144.63 130.61 23.09%
EPS 10.85 13.14 14.83 15.75 16.50 14.84 14.00 -15.58%
DPS 5.50 6.00 7.00 7.50 8.00 7.33 6.67 -12.03%
NAPS 0.8698 0.8798 0.8598 0.8298 0.8198 0.80 0.7867 6.90%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.26 1.41 1.29 1.50 1.54 2.65 1.65 -
P/RPS 0.71 0.77 0.71 0.88 0.97 1.22 0.84 -10.57%
P/EPS 11.61 10.73 8.70 9.52 9.33 11.91 7.86 29.60%
EY 8.61 9.32 11.50 10.50 10.72 8.40 12.73 -22.89%
DY 4.37 4.26 5.43 5.00 5.20 4.15 6.06 -19.53%
P/NAPS 1.45 1.60 1.50 1.81 1.88 2.21 1.40 2.36%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 -
Price 1.29 1.38 1.28 1.50 1.52 2.97 1.90 -
P/RPS 0.72 0.75 0.71 0.88 0.96 1.37 0.97 -17.97%
P/EPS 11.89 10.50 8.63 9.52 9.21 13.34 9.05 19.89%
EY 8.41 9.52 11.59 10.50 10.86 7.49 11.05 -16.59%
DY 4.26 4.35 5.47 5.00 5.26 3.70 5.26 -13.08%
P/NAPS 1.48 1.57 1.49 1.81 1.85 2.48 1.61 -5.44%

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