[BPPLAS] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock

[BPPLAS] BP PLASTICS HOLDING BHD

Announcement Date

01-Aug-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- 102.95%

YoY- 78.12%

Quarter Report

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	209,011	157,893	167,536	167,504	158,166	164,167	134,046	7.67%
YoY %	32.38%	-5.76%	0.02%	5.90%	-3.66%	22.47%	-	-
Horiz. %	155.92%	117.79%	124.98%	124.96%	117.99%	122.47%	100.00%	-
PBT	30,630	19,631	12,100	12,853	7,188	14,373	9,857	20.77%
YoY %	56.03%	62.24%	-5.86%	78.81%	-49.99%	45.82%	-	-
Horiz. %	310.74%	199.16%	122.76%	130.39%	72.92%	145.82%	100.00%	-
Tax	-6,186	-4,940	-3,160	-3,489	-1,931	-3,400	-2,029	20.39%
YoY %	-25.22%	-56.33%	9.43%	-80.68%	43.21%	-67.57%	-	-
Horiz. %	304.88%	243.47%	155.74%	171.96%	95.17%	167.57%	100.00%	-
NP	24,444	14,691	8,940	9,364	5,257	10,973	7,828	20.87%
YoY %	66.39%	64.33%	-4.53%	78.12%	-52.09%	40.18%	-	-
Horiz. %	312.26%	187.67%	114.21%	119.62%	67.16%	140.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,444	14,691	8,940	9,364	5,257	10,973	7,828	20.87%
YoY %	66.39%	64.33%	-4.53%	78.12%	-52.09%	40.18%	-	-
Horiz. %	312.26%	187.67%	114.21%	119.62%	67.16%	140.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.20%	25.16%	26.12%	27.15%	26.86%	23.66%	20.58%	-
YoY %	-19.71%	-3.68%	-3.79%	1.08%	13.52%	14.97%	-	-
Horiz. %	98.15%	122.25%	126.92%	131.92%	130.52%	114.97%	100.00%	-
Total Cost	184,567	143,202	158,596	158,140	152,909	153,194	126,218	6.53%
YoY %	28.89%	-9.71%	0.29%	3.42%	-0.19%	21.37%	-	-
Horiz. %	146.23%	113.46%	125.65%	125.29%	121.15%	121.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	221,471	198,949	185,811	172,672	163,288	167,042	159,534	5.61%
YoY %	11.32%	7.07%	7.61%	5.75%	-2.25%	4.71%	-	-
Horiz. %	138.82%	124.71%	116.47%	108.24%	102.35%	104.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	11,261	7,507	3,753	3,753	3,753	7,507	5,630	12.23%
YoY %	50.01%	100.03%	0.00%	0.00%	-50.01%	33.34%	-	-
Horiz. %	200.02%	133.34%	66.66%	66.66%	66.66%	133.34%	100.00%	-
Div Payout %	46.07%	51.10%	41.99%	40.09%	71.40%	68.42%	71.93%	-
YoY %	-9.84%	21.70%	4.74%	-43.85%	4.36%	-4.88%	-	-
Horiz. %	64.05%	71.04%	58.38%	55.73%	99.26%	95.12%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	221,471	198,949	185,811	172,672	163,288	167,042	159,534	5.61%
YoY %	11.32%	7.07%	7.61%	5.75%	-2.25%	4.71%	-	-
Horiz. %	138.82%	124.71%	116.47%	108.24%	102.35%	104.71%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	187,688	187,688	187,688	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	11.70%	9.30%	5.34%	5.59%	3.32%	6.68%	5.84%	-
YoY %	25.81%	74.16%	-4.47%	68.37%	-50.30%	14.38%	-	-
Horiz. %	200.34%	159.25%	91.44%	95.72%	56.85%	114.38%	100.00%	-
ROE	11.04%	7.38%	4.81%	5.42%	3.22%	6.57%	4.91%	-
YoY %	49.59%	53.43%	-11.25%	68.32%	-50.99%	33.81%	-	-
Horiz. %	224.85%	150.31%	97.96%	110.39%	65.58%	133.81%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	111.36	84.13	89.26	89.25	84.27	87.47	71.42	7.67%
YoY %	32.37%	-5.75%	0.01%	5.91%	-3.66%	22.47%	-	-
Horiz. %	155.92%	117.80%	124.98%	124.96%	117.99%	122.47%	100.00%	-
EPS	13.02	7.83	4.76	4.99	2.80	5.85	4.19	20.77%
YoY %	66.28%	64.50%	-4.61%	78.21%	-52.14%	39.62%	-	-
Horiz. %	310.74%	186.87%	113.60%	119.09%	66.83%	139.62%	100.00%	-
DPS	6.00	4.00	2.00	2.00	2.00	4.00	3.00	12.23%
YoY %	50.00%	100.00%	0.00%	0.00%	-50.00%	33.33%	-	-
Horiz. %	200.00%	133.33%	66.67%	66.67%	66.67%	133.33%	100.00%	-
NAPS	1.18	1.06	0.99	0.92	0.87	0.89	0.85	5.61%
YoY %	11.32%	7.07%	7.61%	5.75%	-2.25%	4.71%	-	-
Horiz. %	138.82%	124.71%	116.47%	108.24%	102.35%	104.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	74.24	56.08	59.51	59.50	56.18	58.31	47.61	7.67%
YoY %	32.38%	-5.76%	0.02%	5.91%	-3.65%	22.47%	-	-
Horiz. %	155.93%	117.79%	124.99%	124.97%	118.00%	122.47%	100.00%	-
EPS	8.68	5.22	3.18	3.33	1.87	3.90	2.78	20.87%
YoY %	66.28%	64.15%	-4.50%	78.07%	-52.05%	40.29%	-	-
Horiz. %	312.23%	187.77%	114.39%	119.78%	67.27%	140.29%	100.00%	-
DPS	4.00	2.67	1.33	1.33	1.33	2.67	2.00	12.23%
YoY %	49.81%	100.75%	0.00%	0.00%	-50.19%	33.50%	-	-
Horiz. %	200.00%	133.50%	66.50%	66.50%	66.50%	133.50%	100.00%	-
NAPS	0.7867	0.7067	0.66	0.6133	0.58	0.5933	0.5667	5.61%
YoY %	11.32%	7.08%	7.61%	5.74%	-2.24%	4.69%	-	-
Horiz. %	138.82%	124.70%	116.46%	108.22%	102.35%	104.69%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.65	1.10	1.04	0.945	1.42	1.58	0.90	-
P/RPS	1.48	1.31	1.17	1.06	1.69	1.81	1.26	2.71%
YoY %	12.98%	11.97%	10.38%	-37.28%	-6.63%	43.65%	-	-
Horiz. %	117.46%	103.97%	92.86%	84.13%	134.13%	143.65%	100.00%	-
P/EPS	12.67	14.05	21.83	18.94	50.70	27.03	21.58	-8.48%
YoY %	-9.82%	-35.64%	15.26%	-62.64%	87.57%	25.25%	-	-
Horiz. %	58.71%	65.11%	101.16%	87.77%	234.94%	125.25%	100.00%	-
EY	7.89	7.12	4.58	5.28	1.97	3.70	4.63	9.28%
YoY %	10.81%	55.46%	-13.26%	168.02%	-46.76%	-20.09%	-	-
Horiz. %	170.41%	153.78%	98.92%	114.04%	42.55%	79.91%	100.00%	-
DY	3.64	3.64	1.92	2.12	1.41	2.53	3.33	1.49%
YoY %	0.00%	89.58%	-9.43%	50.35%	-44.27%	-24.02%	-	-
Horiz. %	109.31%	109.31%	57.66%	63.66%	42.34%	75.98%	100.00%	-
P/NAPS	1.40	1.04	1.05	1.03	1.63	1.78	1.06	4.74%
YoY %	34.62%	-0.95%	1.94%	-36.81%	-8.43%	67.92%	-	-
Horiz. %	132.08%	98.11%	99.06%	97.17%	153.77%	167.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	20/08/21	10/08/20	08/08/19	01/08/18	22/08/17	12/08/16	14/08/15	-
Price	1.90	1.40	1.00	1.00	1.36	1.66	0.97	-
P/RPS	1.71	1.66	1.12	1.12	1.61	1.90	1.36	3.88%
YoY %	3.01%	48.21%	0.00%	-30.43%	-15.26%	39.71%	-	-
Horiz. %	125.74%	122.06%	82.35%	82.35%	118.38%	139.71%	100.00%	-
P/EPS	14.59	17.89	20.99	20.04	48.56	28.39	23.26	-7.47%
YoY %	-18.45%	-14.77%	4.74%	-58.73%	71.05%	22.06%	-	-
Horiz. %	62.73%	76.91%	90.24%	86.16%	208.77%	122.06%	100.00%	-
EY	6.85	5.59	4.76	4.99	2.06	3.52	4.30	8.06%
YoY %	22.54%	17.44%	-4.61%	142.23%	-41.48%	-18.14%	-	-
Horiz. %	159.30%	130.00%	110.70%	116.05%	47.91%	81.86%	100.00%	-
DY	3.16	2.86	2.00	2.00	1.47	2.41	3.09	0.37%
YoY %	10.49%	43.00%	0.00%	36.05%	-39.00%	-22.01%	-	-
Horiz. %	102.27%	92.56%	64.72%	64.72%	47.57%	77.99%	100.00%	-
P/NAPS	1.61	1.32	1.01	1.09	1.56	1.87	1.14	5.91%
YoY %	21.97%	30.69%	-7.34%	-30.13%	-16.58%	64.04%	-	-
Horiz. %	141.23%	115.79%	88.60%	95.61%	136.84%	164.04%	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