[BPPLAS] YoY 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- 12.29%
YoY- 25.23%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 113,305 73,834 80,382 80,593 84,875 79,404 68,397 8.76%
PBT 12,100 10,455 6,939 5,869 3,598 5,215 8,059 7.00%
Tax -1,987 -2,704 -1,325 -534 662 -2,170 -2,105 -0.95%
NP 10,113 7,751 5,614 5,335 4,260 3,045 5,954 9.22%
-
NP to SH 10,113 7,751 5,614 5,335 4,260 3,045 5,954 9.22%
-
Tax Rate 16.42% 25.86% 19.09% 9.10% -18.40% 41.61% 26.12% -
Total Cost 103,192 66,083 74,768 75,258 80,615 76,359 62,443 8.72%
-
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 5,630 3,753 3,753 3,753 3,753 3,753 - -
Div Payout % 55.68% 48.43% 66.86% 70.36% 88.12% 123.28% - -
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 8.93% 10.50% 6.98% 6.62% 5.02% 3.83% 8.71% -
ROE 4.49% 3.82% 2.99% 2.99% 2.55% 1.84% 3.78% -
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 60.37 39.34 42.83 42.94 45.22 42.31 36.44 8.76%
EPS 5.39 4.13 2.99 2.84 2.27 1.62 3.17 9.24%
DPS 3.00 2.00 2.00 2.00 2.00 2.00 0.00 -
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 40.25 26.23 28.55 28.63 30.15 28.20 24.29 8.77%
EPS 3.59 2.75 1.99 1.89 1.51 1.08 2.11 9.25%
DPS 2.00 1.33 1.33 1.33 1.33 1.33 0.00 -
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 4.39 3.66 2.33 2.33 2.54 3.69 3.32 4.76%
P/EPS 49.18 34.87 33.43 35.18 50.67 96.16 38.14 4.32%
EY 2.03 2.87 2.99 2.84 1.97 1.04 2.62 -4.15%
DY 1.13 1.39 2.00 2.00 1.74 1.28 0.00 -
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 4.92 4.04 2.50 2.47 2.57 3.64 4.17 2.79%
P/EPS 55.12 38.50 35.77 37.29 51.11 94.92 47.91 2.36%
EY 1.81 2.60 2.80 2.68 1.96 1.05 2.09 -2.36%
DY 1.01 1.26 1.87 1.89 1.72 1.30 0.00 -
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