[BPPLAS] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 11.64%
YoY- 43.91%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 476,491 488,008 479,022 339,060 327,962 329,664 329,168 6.35%
PBT 41,947 37,469 54,025 42,638 28,746 24,201 17,257 15.93%
Tax -7,384 -6,175 -9,692 -9,524 -5,735 -3,314 -3,444 13.54%
NP 34,563 31,294 44,333 33,114 23,011 20,887 13,813 16.50%
-
NP to SH 34,563 31,294 44,333 33,114 23,011 20,887 13,813 16.50%
-
Tax Rate 17.60% 16.48% 17.94% 22.34% 19.95% 13.69% 19.96% -
Total Cost 441,928 456,714 434,689 305,946 304,951 308,777 315,355 5.77%
-
Net Worth 267,405 250,516 233,627 212,087 193,318 182,057 172,672 7.55%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 16,888 15,481 21,113 16,891 11,261 11,261 7,507 14.45%
Div Payout % 48.86% 49.47% 47.62% 51.01% 48.94% 53.92% 54.35% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 267,405 250,516 233,627 212,087 193,318 182,057 172,672 7.55%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 7.25% 6.41% 9.25% 9.77% 7.02% 6.34% 4.20% -
ROE 12.93% 12.49% 18.98% 15.61% 11.90% 11.47% 8.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 169.28 173.37 170.18 180.65 174.74 175.64 175.38 -0.58%
EPS 12.28 11.12 15.75 17.64 12.26 11.13 7.36 8.89%
DPS 6.00 5.50 7.50 9.00 6.00 6.00 4.00 6.98%
NAPS 0.95 0.89 0.83 1.13 1.03 0.97 0.92 0.53%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 169.25 173.34 170.15 120.43 116.49 117.10 116.92 6.35%
EPS 12.28 11.12 15.75 11.76 8.17 7.42 4.91 16.49%
DPS 6.00 5.50 7.50 6.00 4.00 4.00 2.67 14.43%
NAPS 0.9498 0.8898 0.8298 0.7533 0.6867 0.6467 0.6133 7.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.30 1.18 1.50 1.35 0.83 1.07 0.89 -
P/RPS 0.77 0.68 0.88 0.75 0.47 0.61 0.51 7.10%
P/EPS 10.59 10.61 9.52 7.65 6.77 9.61 12.09 -2.18%
EY 9.45 9.42 10.50 13.07 14.77 10.40 8.27 2.24%
DY 4.62 4.66 5.00 6.67 7.23 5.61 4.49 0.47%
P/NAPS 1.37 1.33 1.81 1.19 0.81 1.10 0.97 5.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 23/05/22 27/05/21 14/05/20 29/05/19 30/05/18 -
Price 1.53 1.22 1.50 1.54 1.07 1.06 0.99 -
P/RPS 0.90 0.70 0.88 0.85 0.61 0.60 0.56 8.22%
P/EPS 12.46 10.97 9.52 8.73 8.73 9.53 13.45 -1.26%
EY 8.03 9.11 10.50 11.46 11.46 10.50 7.43 1.30%
DY 3.92 4.51 5.00 5.84 5.61 5.66 4.04 -0.50%
P/NAPS 1.61 1.37 1.81 1.36 1.04 1.09 1.08 6.87%

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