[BPPLAS] YoY TTM 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- 5.99%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 455,130 517,033 407,186 315,001 333,599 333,612 323,828 5.83%
PBT 36,965 44,503 51,678 37,392 25,378 23,448 14,065 17.46%
Tax -6,102 -7,507 -9,902 -8,300 -4,438 -5,436 -701 43.40%
NP 30,863 36,996 41,776 29,092 20,940 18,012 13,364 14.96%
-
NP to SH 30,863 36,996 41,776 29,092 20,940 18,012 13,364 14.96%
-
Tax Rate 16.51% 16.87% 19.16% 22.20% 17.49% 23.18% 4.98% -
Total Cost 424,267 480,037 365,410 285,909 312,659 315,600 310,464 5.34%
-
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 16,888 16,888 20,645 15,015 11,261 7,507 11,261 6.98%
Div Payout % 54.72% 45.65% 49.42% 51.61% 53.78% 41.68% 84.27% -
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 6.78% 7.16% 10.26% 9.24% 6.28% 5.40% 4.13% -
ROE 11.79% 14.94% 18.55% 14.35% 11.16% 10.10% 8.00% -
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 161.69 183.68 216.95 167.83 177.74 177.75 172.54 -1.07%
EPS 10.96 13.14 22.26 15.50 11.16 9.60 7.12 7.45%
DPS 6.00 6.00 11.00 8.00 6.00 4.00 6.00 0.00%
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 161.66 183.65 144.63 111.89 118.49 118.50 115.02 5.83%
EPS 10.96 13.14 14.84 10.33 7.44 6.40 4.75 14.94%
DPS 6.00 6.00 7.33 5.33 4.00 2.67 4.00 6.98%
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 0.76 0.77 1.22 0.86 0.56 0.56 0.67 2.12%
P/EPS 11.22 10.73 11.91 9.29 8.96 10.42 16.15 -5.88%
EY 8.91 9.32 8.40 10.76 11.16 9.60 6.19 6.25%
DY 4.88 4.26 4.15 5.56 6.00 4.00 5.22 -1.11%
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 0.77 0.75 1.37 0.95 0.60 0.60 0.67 2.34%
P/EPS 11.31 10.50 13.34 10.26 9.59 11.05 16.29 -5.89%
EY 8.84 9.52 7.49 9.75 10.43 9.05 6.14 6.25%
DY 4.84 4.35 3.70 5.03 5.61 3.77 5.17 -1.09%
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