[BPPLAS] YoY TTM Result on 30-Jun-2022 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -5.81%
YoY- 5.94%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 487,233 458,646 509,602 367,715 321,549 333,810 337,894 6.28%
PBT 39,518 34,458 50,578 50,033 33,876 24,308 21,177 10.94%
Tax -6,228 -5,498 -8,822 -10,619 -6,921 -3,647 -4,240 6.61%
NP 33,290 28,960 41,756 39,414 26,955 20,661 16,937 11.90%
-
NP to SH 33,290 28,960 41,756 39,414 26,955 20,661 16,937 11.90%
-
Tax Rate 15.76% 15.96% 17.44% 21.22% 20.43% 15.00% 20.02% -
Total Cost 453,943 429,686 467,846 328,301 294,594 313,149 320,957 5.94%
-
Net Worth 275,849 258,960 242,071 221,471 198,949 185,811 172,672 8.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 16,888 15,481 19,704 18,768 15,015 11,261 7,507 14.45%
Div Payout % 50.73% 53.46% 47.19% 47.62% 55.70% 54.51% 44.33% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 275,849 258,960 242,071 221,471 198,949 185,811 172,672 8.11%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.83% 6.31% 8.19% 10.72% 8.38% 6.19% 5.01% -
ROE 12.07% 11.18% 17.25% 17.80% 13.55% 11.12% 9.81% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 173.10 162.94 181.04 195.92 171.32 177.85 180.03 -0.65%
EPS 11.83 10.29 14.83 21.00 14.36 11.01 9.02 4.61%
DPS 6.00 5.50 7.00 10.00 8.00 6.00 4.00 6.98%
NAPS 0.98 0.92 0.86 1.18 1.06 0.99 0.92 1.05%
Adjusted Per Share Value based on latest NOSH - 281,532
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 173.06 162.91 181.01 130.61 114.21 118.57 120.02 6.28%
EPS 11.82 10.29 14.83 14.00 9.57 7.34 6.02 11.89%
DPS 6.00 5.50 7.00 6.67 5.33 4.00 2.67 14.43%
NAPS 0.9798 0.9198 0.8598 0.7867 0.7067 0.66 0.6133 8.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.32 1.21 1.29 1.65 1.10 1.04 0.945 -
P/RPS 0.76 0.74 0.71 0.84 0.64 0.58 0.52 6.52%
P/EPS 11.16 11.76 8.70 7.86 7.66 9.45 10.47 1.06%
EY 8.96 8.50 11.50 12.73 13.06 10.58 9.55 -1.05%
DY 4.55 4.55 5.43 6.06 7.27 5.77 4.23 1.22%
P/NAPS 1.35 1.32 1.50 1.40 1.04 1.05 1.03 4.60%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 22/08/23 15/08/22 20/08/21 10/08/20 08/08/19 01/08/18 -
Price 1.28 1.26 1.28 1.90 1.40 1.00 1.00 -
P/RPS 0.74 0.77 0.71 0.97 0.82 0.56 0.56 4.75%
P/EPS 10.82 12.25 8.63 9.05 9.75 9.08 11.08 -0.39%
EY 9.24 8.17 11.59 11.05 10.26 11.01 9.02 0.40%
DY 4.69 4.37 5.47 5.26 5.71 6.00 4.00 2.68%
P/NAPS 1.31 1.37 1.49 1.61 1.32 1.01 1.09 3.10%

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