[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
28-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 20.68%
YoY- -32.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 308,969 330,557 330,796 324,054 324,761 269,848 285,708 1.31%
PBT 40,114 25,385 24,962 14,380 26,117 23,886 13,890 19.31%
Tax -10,192 -5,980 -5,364 -1,692 -7,426 -5,512 -3,453 19.74%
NP 29,922 19,405 19,598 12,688 18,690 18,374 10,437 19.16%
-
NP to SH 29,922 19,405 19,598 12,688 18,690 18,374 10,437 19.16%
-
Tax Rate 25.41% 23.56% 21.49% 11.77% 28.43% 23.08% 24.86% -
Total Cost 279,046 311,152 311,197 311,366 306,070 251,473 275,270 0.22%
-
Net Worth 202,703 187,688 178,303 167,042 165,165 157,657 152,173 4.89%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 15,015 10,010 10,010 10,010 15,015 12,512 7,333 12.67%
Div Payout % 50.18% 51.58% 51.08% 78.89% 80.33% 68.10% 70.26% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 202,703 187,688 178,303 167,042 165,165 157,657 152,173 4.89%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 183,342 0.39%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 9.68% 5.87% 5.92% 3.92% 5.76% 6.81% 3.65% -
ROE 14.76% 10.34% 10.99% 7.60% 11.32% 11.65% 6.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 164.62 176.12 176.25 172.66 173.03 143.77 155.83 0.91%
EPS 15.95 10.33 10.44 6.76 9.96 9.83 5.69 18.72%
DPS 8.00 5.33 5.33 5.33 8.00 6.67 4.00 12.23%
NAPS 1.08 1.00 0.95 0.89 0.88 0.84 0.83 4.48%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 109.75 117.41 117.50 115.10 115.36 95.85 101.48 1.31%
EPS 10.63 6.89 6.96 4.51 6.64 6.53 3.71 19.15%
DPS 5.33 3.56 3.56 3.56 5.33 4.44 2.60 12.69%
NAPS 0.72 0.6667 0.6333 0.5933 0.5867 0.56 0.5405 4.89%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.44 1.00 1.00 1.15 1.56 1.21 0.92 -
P/RPS 0.87 0.57 0.57 0.67 0.90 0.84 0.59 6.68%
P/EPS 9.03 9.67 9.58 17.01 15.67 12.36 16.16 -9.23%
EY 11.07 10.34 10.44 5.88 6.38 8.09 6.19 10.16%
DY 5.56 5.33 5.33 4.64 5.13 5.51 4.35 4.17%
P/NAPS 1.33 1.00 1.05 1.29 1.77 1.44 1.11 3.05%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 26/11/18 28/11/17 18/11/16 13/11/15 14/11/14 -
Price 1.59 1.07 1.06 1.16 1.54 1.52 0.905 -
P/RPS 0.97 0.61 0.60 0.67 0.89 1.06 0.58 8.94%
P/EPS 9.97 10.35 10.15 17.16 15.46 15.53 15.90 -7.47%
EY 10.03 9.66 9.85 5.83 6.47 6.44 6.29 8.07%
DY 5.03 4.98 5.03 4.60 5.19 4.39 4.42 2.17%
P/NAPS 1.47 1.07 1.12 1.30 1.75 1.81 1.09 5.10%

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