[BPPLAS] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -31.53%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 117,220 120,736 113,305 73,834 80,382 80,593 84,875 5.52%
PBT 8,532 6,025 12,100 10,455 6,939 5,869 3,598 15.47%
Tax -1,276 -672 -1,987 -2,704 -1,325 -534 662 -
NP 7,256 5,353 10,113 7,751 5,614 5,335 4,260 9.27%
-
NP to SH 7,256 5,353 10,113 7,751 5,614 5,335 4,260 9.27%
-
Tax Rate 14.96% 11.15% 16.42% 25.86% 19.09% 9.10% -18.40% -
Total Cost 109,964 115,383 103,192 66,083 74,768 75,258 80,615 5.30%
-
Net Worth 261,775 247,701 225,225 202,703 187,688 178,303 167,042 7.77%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 4,222 2,814 5,630 3,753 3,753 3,753 3,753 1.98%
Div Payout % 58.19% 52.58% 55.68% 48.43% 66.86% 70.36% 88.12% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 261,775 247,701 225,225 202,703 187,688 178,303 167,042 7.77%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.19% 4.43% 8.93% 10.50% 6.98% 6.62% 5.02% -
ROE 2.77% 2.16% 4.49% 3.82% 2.99% 2.99% 2.55% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.64 42.89 60.37 39.34 42.83 42.94 45.22 -1.36%
EPS 2.58 1.90 5.39 4.13 2.99 2.84 2.27 2.15%
DPS 1.50 1.00 3.00 2.00 2.00 2.00 2.00 -4.67%
NAPS 0.93 0.88 1.20 1.08 1.00 0.95 0.89 0.73%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 41.64 42.89 40.25 26.23 28.55 28.63 30.15 5.52%
EPS 2.58 1.90 3.59 2.75 1.99 1.89 1.51 9.33%
DPS 1.50 1.00 2.00 1.33 1.33 1.33 1.33 2.02%
NAPS 0.9298 0.8798 0.80 0.72 0.6667 0.6333 0.5933 7.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.23 1.41 2.65 1.44 1.00 1.00 1.15 -
P/RPS 2.95 3.29 4.39 3.66 2.33 2.33 2.54 2.52%
P/EPS 47.71 74.14 49.18 34.87 33.43 35.18 50.67 -0.99%
EY 2.10 1.35 2.03 2.87 2.99 2.84 1.97 1.07%
DY 1.22 0.71 1.13 1.39 2.00 2.00 1.74 -5.74%
P/NAPS 1.32 1.60 2.21 1.33 1.00 1.05 1.29 0.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 28/11/17 -
Price 1.24 1.38 2.97 1.59 1.07 1.06 1.16 -
P/RPS 2.98 3.22 4.92 4.04 2.50 2.47 2.57 2.49%
P/EPS 48.10 72.57 55.12 38.50 35.77 37.29 51.11 -1.00%
EY 2.08 1.38 1.81 2.60 2.80 2.68 1.96 0.99%
DY 1.21 0.72 1.01 1.26 1.87 1.89 1.72 -5.69%
P/NAPS 1.33 1.57 2.48 1.47 1.07 1.12 1.30 0.38%

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