[BPPLAS] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 56.97%
YoY- 54.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 322,316 231,727 247,918 248,097 243,041 243,571 202,386 8.05%
PBT 42,730 30,086 19,039 18,722 10,785 19,588 17,915 15.57%
Tax -8,173 -7,644 -4,485 -4,023 -1,269 -5,570 -4,134 12.01%
NP 34,557 22,442 14,554 14,699 9,516 14,018 13,781 16.54%
-
NP to SH 34,557 22,442 14,554 14,699 9,516 14,018 13,781 16.54%
-
Tax Rate 19.13% 25.41% 23.56% 21.49% 11.77% 28.44% 23.08% -
Total Cost 287,759 209,285 233,364 233,398 233,525 229,553 188,605 7.28%
-
Net Worth 225,225 202,703 187,688 178,303 167,042 165,165 157,657 6.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,891 11,261 7,507 7,507 7,507 11,261 9,384 10.28%
Div Payout % 48.88% 50.18% 51.58% 51.08% 78.89% 80.33% 68.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 225,225 202,703 187,688 178,303 167,042 165,165 157,657 6.11%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.72% 9.68% 5.87% 5.92% 3.92% 5.76% 6.81% -
ROE 15.34% 11.07% 7.75% 8.24% 5.70% 8.49% 8.74% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 171.73 123.46 132.09 132.19 129.49 129.77 107.83 8.05%
EPS 18.41 11.96 7.75 7.83 5.07 7.47 7.37 16.46%
DPS 9.00 6.00 4.00 4.00 4.00 6.00 5.00 10.28%
NAPS 1.20 1.08 1.00 0.95 0.89 0.88 0.84 6.11%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 114.49 82.31 88.06 88.12 86.33 86.52 71.89 8.05%
EPS 12.27 7.97 5.17 5.22 3.38 4.98 4.90 16.51%
DPS 6.00 4.00 2.67 2.67 2.67 4.00 3.33 10.30%
NAPS 0.80 0.72 0.6667 0.6333 0.5933 0.5867 0.56 6.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.65 1.44 1.00 1.00 1.15 1.56 1.21 -
P/RPS 1.54 1.17 0.76 0.76 0.89 1.20 1.12 5.44%
P/EPS 14.39 12.04 12.90 12.77 22.68 20.89 16.48 -2.23%
EY 6.95 8.30 7.75 7.83 4.41 4.79 6.07 2.27%
DY 3.40 4.17 4.00 4.00 3.48 3.85 4.13 -3.18%
P/NAPS 2.21 1.33 1.00 1.05 1.29 1.77 1.44 7.39%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 23/11/20 25/11/19 26/11/18 28/11/17 18/11/16 13/11/15 -
Price 2.97 1.59 1.07 1.06 1.16 1.54 1.52 -
P/RPS 1.73 1.29 0.81 0.80 0.90 1.19 1.41 3.46%
P/EPS 16.13 13.30 13.80 13.53 22.88 20.62 20.70 -4.06%
EY 6.20 7.52 7.25 7.39 4.37 4.85 4.83 4.24%
DY 3.03 3.77 3.74 3.77 3.45 3.90 3.29 -1.36%
P/NAPS 2.48 1.47 1.07 1.12 1.30 1.75 1.81 5.38%

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