[BPPLAS] YoY TTM 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- 6.35%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 407,186 315,001 333,599 333,612 323,828 324,644 272,125 6.94%
PBT 51,678 37,392 25,378 23,448 14,065 29,096 20,976 16.19%
Tax -9,902 -8,300 -4,438 -5,436 -701 -6,780 -4,915 12.37%
NP 41,776 29,092 20,940 18,012 13,364 22,316 16,061 17.25%
-
NP to SH 41,776 29,092 20,940 18,012 13,364 22,316 16,061 17.25%
-
Tax Rate 19.16% 22.20% 17.49% 23.18% 4.98% 23.30% 23.43% -
Total Cost 365,410 285,909 312,659 315,600 310,464 302,328 256,064 6.09%
-
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 20,645 15,015 11,261 7,507 11,261 16,891 15,015 5.44%
Div Payout % 49.42% 51.61% 53.78% 41.68% 84.27% 75.69% 93.49% -
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 10.26% 9.24% 6.28% 5.40% 4.13% 6.87% 5.90% -
ROE 18.55% 14.35% 11.16% 10.10% 8.00% 13.51% 10.19% -
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 216.95 167.83 177.74 177.75 172.54 172.97 144.99 6.94%
EPS 22.26 15.50 11.16 9.60 7.12 11.89 8.56 17.24%
DPS 11.00 8.00 6.00 4.00 6.00 9.00 8.00 5.44%
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 144.63 111.89 118.49 118.50 115.02 115.31 96.66 6.94%
EPS 14.84 10.33 7.44 6.40 4.75 7.93 5.70 17.27%
DPS 7.33 5.33 4.00 2.67 4.00 6.00 5.33 5.44%
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 1.22 0.86 0.56 0.56 0.67 0.90 0.83 6.62%
P/EPS 11.91 9.29 8.96 10.42 16.15 13.12 14.14 -2.81%
EY 8.40 10.76 11.16 9.60 6.19 7.62 7.07 2.91%
DY 4.15 5.56 6.00 4.00 5.22 5.77 6.61 -7.45%
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 1.37 0.95 0.60 0.60 0.67 0.89 1.05 4.52%
P/EPS 13.34 10.26 9.59 11.05 16.29 12.95 17.76 -4.65%
EY 7.49 9.75 10.43 9.05 6.14 7.72 5.63 4.86%
DY 3.70 5.03 5.61 3.77 5.17 5.84 5.26 -5.68%
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