[BPPLAS] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.68%
YoY- -12.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 339,060 327,962 329,664 329,168 323,335 302,027 278,379 3.33%
PBT 42,638 28,746 24,201 17,257 20,318 30,401 13,827 20.62%
Tax -9,524 -5,735 -3,314 -3,444 -4,602 -5,954 -3,488 18.20%
NP 33,114 23,011 20,887 13,813 15,716 24,447 10,339 21.38%
-
NP to SH 33,114 23,011 20,887 13,813 15,716 24,447 10,339 21.38%
-
Tax Rate 22.34% 19.95% 13.69% 19.96% 22.65% 19.58% 25.23% -
Total Cost 305,946 304,951 308,777 315,355 307,619 277,580 268,040 2.22%
-
Net Worth 212,087 193,318 182,057 172,672 165,165 165,165 157,657 5.06%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 16,891 11,261 11,261 7,507 15,015 15,015 14,811 2.21%
Div Payout % 51.01% 48.94% 53.92% 54.35% 95.54% 61.42% 143.26% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 212,087 193,318 182,057 172,672 165,165 165,165 157,657 5.06%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.77% 7.02% 6.34% 4.20% 4.86% 8.09% 3.71% -
ROE 15.61% 11.90% 11.47% 8.00% 9.52% 14.80% 6.56% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 180.65 174.74 175.64 175.38 172.27 160.92 148.32 3.33%
EPS 17.64 12.26 11.13 7.36 8.37 13.03 5.51 21.38%
DPS 9.00 6.00 6.00 4.00 8.00 8.00 7.89 2.21%
NAPS 1.13 1.03 0.97 0.92 0.88 0.88 0.84 5.06%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 120.43 116.49 117.10 116.92 114.85 107.28 98.88 3.33%
EPS 11.76 8.17 7.42 4.91 5.58 8.68 3.67 21.39%
DPS 6.00 4.00 4.00 2.67 5.33 5.33 5.26 2.21%
NAPS 0.7533 0.6867 0.6467 0.6133 0.5867 0.5867 0.56 5.06%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.83 1.07 0.89 1.38 1.63 0.90 -
P/RPS 0.75 0.47 0.61 0.51 0.80 1.01 0.61 3.50%
P/EPS 7.65 6.77 9.61 12.09 16.48 12.51 16.34 -11.87%
EY 13.07 14.77 10.40 8.27 6.07 7.99 6.12 13.46%
DY 6.67 7.23 5.61 4.49 5.80 4.91 8.77 -4.45%
P/NAPS 1.19 0.81 1.10 0.97 1.57 1.85 1.07 1.78%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 14/05/20 29/05/19 30/05/18 26/05/17 20/05/16 22/05/15 -
Price 1.54 1.07 1.06 0.99 1.41 1.60 0.94 -
P/RPS 0.85 0.61 0.60 0.56 0.82 0.99 0.63 5.11%
P/EPS 8.73 8.73 9.53 13.45 16.84 12.28 17.06 -10.55%
EY 11.46 11.46 10.50 7.43 5.94 8.14 5.86 11.81%
DY 5.84 5.61 5.66 4.04 5.67 5.00 8.40 -5.87%
P/NAPS 1.36 1.04 1.09 1.08 1.60 1.82 1.12 3.28%

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