[BPPLAS] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 0.85%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 469,600 502,595 447,168 316,597 331,192 333,778 328,557 6.13%
PBT 42,624 36,007 56,771 39,034 26,345 25,062 15,510 18.34%
Tax -7,390 -5,469 -10,305 -9,373 -5,141 -3,976 -2,682 18.39%
NP 35,234 30,538 46,466 29,661 21,204 21,086 12,828 18.33%
-
NP to SH 35,234 30,538 46,466 29,661 21,204 21,086 12,828 18.33%
-
Tax Rate 17.34% 15.19% 18.15% 24.01% 19.51% 15.86% 17.29% -
Total Cost 434,366 472,057 400,702 286,936 309,988 312,692 315,729 5.45%
-
Net Worth 264,590 244,886 230,812 206,456 191,441 180,180 167,042 7.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 16,888 15,481 30,962 15,015 11,261 11,261 7,507 14.46%
Div Payout % 47.93% 50.70% 66.64% 50.62% 53.11% 53.41% 58.52% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 264,590 244,886 230,812 206,456 191,441 180,180 167,042 7.96%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.50% 6.08% 10.39% 9.37% 6.40% 6.32% 3.90% -
ROE 13.32% 12.47% 20.13% 14.37% 11.08% 11.70% 7.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 166.83 178.56 158.86 168.68 176.46 177.84 175.05 -0.79%
EPS 12.52 10.85 16.51 15.80 11.30 11.23 6.83 10.62%
DPS 6.00 5.50 11.00 8.00 6.00 6.00 4.00 6.98%
NAPS 0.94 0.87 0.82 1.10 1.02 0.96 0.89 0.91%
Adjusted Per Share Value based on latest NOSH - 281,532
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 166.80 178.52 158.83 112.46 117.64 118.56 116.70 6.13%
EPS 12.52 10.85 16.50 10.54 7.53 7.49 4.56 18.32%
DPS 6.00 5.50 11.00 5.33 4.00 4.00 2.67 14.44%
NAPS 0.9398 0.8698 0.8198 0.7333 0.68 0.64 0.5933 7.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.19 1.26 1.54 1.45 1.03 0.99 1.10 -
P/RPS 0.71 0.71 0.97 0.86 0.58 0.56 0.63 2.01%
P/EPS 9.51 11.61 9.33 9.18 9.12 8.81 16.09 -8.38%
EY 10.52 8.61 10.72 10.90 10.97 11.35 6.21 9.17%
DY 5.04 4.37 7.14 5.52 5.83 6.06 3.64 5.57%
P/NAPS 1.27 1.45 1.88 1.32 1.01 1.03 1.24 0.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 22/02/22 24/02/21 24/02/20 28/02/19 26/02/18 -
Price 1.26 1.29 1.52 1.38 1.03 1.08 1.01 -
P/RPS 0.76 0.72 0.96 0.82 0.58 0.61 0.58 4.60%
P/EPS 10.07 11.89 9.21 8.73 9.12 9.61 14.78 -6.19%
EY 9.93 8.41 10.86 11.45 10.97 10.40 6.77 6.58%
DY 4.76 4.26 7.24 5.80 5.83 5.56 3.96 3.11%
P/NAPS 1.34 1.48 1.85 1.25 1.01 1.13 1.13 2.88%

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