[BPPLAS] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock

[BPPLAS] BP PLASTICS HOLDING BHD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -27.57%

YoY- -52.09%

Quarter Report

17 2nd Quarter_220817.pdf

Latest QR

Upcoming QR

BPPLAS's Result

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	315,786	335,072	335,008	316,332	328,334	268,092	295,826	1.09%
YoY %	-5.76%	0.02%	5.90%	-3.66%	22.47%	-9.38%	-	-
Horiz. %	106.75%	113.27%	113.24%	106.93%	110.99%	90.62%	100.00%	-
PBT	39,262	24,200	25,706	14,376	28,746	19,714	17,142	14.79%
YoY %	62.24%	-5.86%	78.81%	-49.99%	45.82%	15.00%	-	-
Horiz. %	229.04%	141.17%	149.96%	83.86%	167.69%	115.00%	100.00%	-
Tax	-9,880	-6,320	-6,978	-3,862	-6,800	-4,058	-4,306	14.83%
YoY %	-56.33%	9.43%	-80.68%	43.21%	-67.57%	5.76%	-	-
Horiz. %	229.45%	146.77%	162.05%	89.69%	157.92%	94.24%	100.00%	-
NP	29,382	17,880	18,728	10,514	21,946	15,656	12,836	14.78%
YoY %	64.33%	-4.53%	78.12%	-52.09%	40.18%	21.97%	-	-
Horiz. %	228.90%	139.30%	145.90%	81.91%	170.97%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,382	17,880	18,728	10,514	21,946	15,656	12,836	14.78%
YoY %	64.33%	-4.53%	78.12%	-52.09%	40.18%	21.97%	-	-
Horiz. %	228.90%	139.30%	145.90%	81.91%	170.97%	121.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.16%	26.12%	27.15%	26.86%	23.66%	20.58%	25.12%	-
YoY %	-3.68%	-3.79%	1.08%	13.52%	14.97%	-18.07%	-	-
Horiz. %	100.16%	103.98%	108.08%	106.93%	94.19%	81.93%	100.00%	-
Total Cost	286,404	317,192	316,280	305,818	306,388	252,436	282,990	0.19%
YoY %	-9.71%	0.29%	3.42%	-0.19%	21.37%	-10.80%	-	-
Horiz. %	101.21%	112.09%	111.76%	108.07%	108.27%	89.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,949	185,811	172,672	163,288	167,042	159,534	155,041	4.23%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	2.90%	-	-
Horiz. %	128.32%	119.85%	111.37%	105.32%	107.74%	102.90%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	15,015	7,507	7,507	7,507	15,015	11,261	10,816	5.61%
YoY %	100.01%	0.00%	0.00%	-50.00%	33.34%	4.11%	-	-
Horiz. %	138.82%	69.41%	69.41%	69.41%	138.82%	104.11%	100.00%	-
Div Payout %	51.10%	41.99%	40.09%	71.40%	68.42%	71.93%	84.27%	-
YoY %	21.70%	4.74%	-43.85%	4.36%	-4.88%	-14.64%	-	-
Horiz. %	60.64%	49.83%	47.57%	84.73%	81.19%	85.36%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	198,949	185,811	172,672	163,288	167,042	159,534	155,041	4.23%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	2.90%	-	-
Horiz. %	128.32%	119.85%	111.37%	105.32%	107.74%	102.90%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	187,688	187,688	180,280	0.67%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	4.11%	-	-
Horiz. %	104.11%	104.11%	104.11%	104.11%	104.11%	104.11%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	9.30%	5.34%	5.59%	3.32%	6.68%	5.84%	4.34%	-
YoY %	74.16%	-4.47%	68.37%	-50.30%	14.38%	34.56%	-	-
Horiz. %	214.29%	123.04%	128.80%	76.50%	153.92%	134.56%	100.00%	-
ROE	14.77%	9.62%	10.85%	6.44%	13.14%	9.81%	8.28%	-
YoY %	53.53%	-11.34%	68.48%	-50.99%	33.94%	18.48%	-	-
Horiz. %	178.38%	116.18%	131.04%	77.78%	158.70%	118.48%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	168.25	178.53	178.49	168.54	174.94	142.84	164.09	0.41%
YoY %	-5.76%	0.02%	5.90%	-3.66%	22.47%	-12.95%	-	-
Horiz. %	102.54%	108.80%	108.78%	102.71%	106.61%	87.05%	100.00%	-
EPS	15.66	9.52	9.98	5.60	11.70	8.38	7.12	14.02%
YoY %	64.50%	-4.61%	78.21%	-52.14%	39.62%	17.70%	-	-
Horiz. %	219.94%	133.71%	140.17%	78.65%	164.33%	117.70%	100.00%	-
DPS	8.00	4.00	4.00	4.00	8.00	6.00	6.00	4.90%
YoY %	100.00%	0.00%	0.00%	-50.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	66.67%	66.67%	66.67%	133.33%	100.00%	100.00%	-
NAPS	1.06	0.99	0.92	0.87	0.89	0.85	0.86	3.54%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	-1.16%	-	-
Horiz. %	123.26%	115.12%	106.98%	101.16%	103.49%	98.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	112.78	119.67	119.65	112.98	117.26	95.75	105.65	1.09%
YoY %	-5.76%	0.02%	5.90%	-3.65%	22.46%	-9.37%	-	-
Horiz. %	106.75%	113.27%	113.25%	106.94%	110.99%	90.63%	100.00%	-
EPS	10.49	6.39	6.69	3.75	7.84	5.59	4.58	14.79%
YoY %	64.16%	-4.48%	78.40%	-52.17%	40.25%	22.05%	-	-
Horiz. %	229.04%	139.52%	146.07%	81.88%	171.18%	122.05%	100.00%	-
DPS	5.36	2.68	2.68	2.68	5.36	4.02	3.86	5.61%
YoY %	100.00%	0.00%	0.00%	-50.00%	33.33%	4.15%	-	-
Horiz. %	138.86%	69.43%	69.43%	69.43%	138.86%	104.15%	100.00%	-
NAPS	0.7105	0.6636	0.6167	0.5832	0.5966	0.5698	0.5537	4.23%
YoY %	7.07%	7.60%	5.74%	-2.25%	4.70%	2.91%	-	-
Horiz. %	128.32%	119.85%	111.38%	105.33%	107.75%	102.91%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.10	1.04	0.945	1.42	1.58	0.90	0.75	-
P/RPS	0.65	0.58	0.53	0.84	0.90	0.63	0.46	5.92%
YoY %	12.07%	9.43%	-36.90%	-6.67%	42.86%	36.96%	-	-
Horiz. %	141.30%	126.09%	115.22%	182.61%	195.65%	136.96%	100.00%	-
P/EPS	7.03	10.92	9.47	25.35	13.51	10.79	10.53	-6.50%
YoY %	-35.62%	15.31%	-62.64%	87.64%	25.21%	2.47%	-	-
Horiz. %	66.76%	103.70%	89.93%	240.74%	128.30%	102.47%	100.00%	-
EY	14.23	9.16	10.56	3.94	7.40	9.27	9.49	6.97%
YoY %	55.35%	-13.26%	168.02%	-46.76%	-20.17%	-2.32%	-	-
Horiz. %	149.95%	96.52%	111.28%	41.52%	77.98%	97.68%	100.00%	-
DY	7.27	3.85	4.23	2.82	5.06	6.67	8.00	-1.58%
YoY %	88.83%	-8.98%	50.00%	-44.27%	-24.14%	-16.62%	-	-
Horiz. %	90.88%	48.12%	52.88%	35.25%	63.25%	83.38%	100.00%	-
P/NAPS	1.04	1.05	1.03	1.63	1.78	1.06	0.87	3.01%
YoY %	-0.95%	1.94%	-36.81%	-8.43%	67.92%	21.84%	-	-
Horiz. %	119.54%	120.69%	118.39%	187.36%	204.60%	121.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	10/08/20	08/08/19	01/08/18	22/08/17	12/08/16	14/08/15	15/08/14	-
Price	1.40	1.00	1.00	1.36	1.66	0.97	0.965	-
P/RPS	0.83	0.56	0.56	0.81	0.95	0.68	0.59	5.84%
YoY %	48.21%	0.00%	-30.86%	-14.74%	39.71%	15.25%	-	-
Horiz. %	140.68%	94.92%	94.92%	137.29%	161.02%	115.25%	100.00%	-
P/EPS	8.94	10.50	10.02	24.28	14.20	11.63	13.55	-6.69%
YoY %	-14.86%	4.79%	-58.73%	70.99%	22.10%	-14.17%	-	-
Horiz. %	65.98%	77.49%	73.95%	179.19%	104.80%	85.83%	100.00%	-
EY	11.18	9.53	9.98	4.12	7.04	8.60	7.38	7.16%
YoY %	17.31%	-4.51%	142.23%	-41.48%	-18.14%	16.53%	-	-
Horiz. %	151.49%	129.13%	135.23%	55.83%	95.39%	116.53%	100.00%	-
DY	5.71	4.00	4.00	2.94	4.82	6.19	6.22	-1.41%
YoY %	42.75%	0.00%	36.05%	-39.00%	-22.13%	-0.48%	-	-
Horiz. %	91.80%	64.31%	64.31%	47.27%	77.49%	99.52%	100.00%	-
P/NAPS	1.32	1.01	1.09	1.56	1.87	1.14	1.12	2.77%
YoY %	30.69%	-7.34%	-30.13%	-16.58%	64.04%	1.79%	-	-
Horiz. %	117.86%	90.18%	97.32%	139.29%	166.96%	101.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos