[BPPLAS] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 26.33%
YoY- 66.39%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 527,672 447,168 429,754 418,022 400,256 316,597 308,969 42.92%
PBT 36,696 56,771 56,973 61,260 47,680 39,034 40,114 -5.76%
Tax -6,528 -10,305 -10,897 -12,372 -8,980 -9,373 -10,192 -25.71%
NP 30,168 46,466 46,076 48,888 38,700 29,661 29,922 0.54%
-
NP to SH 30,168 46,466 46,076 48,888 38,700 29,661 29,922 0.54%
-
Tax Rate 17.79% 18.15% 19.13% 20.20% 18.83% 24.01% 25.41% -
Total Cost 497,504 400,702 383,678 369,134 361,556 286,936 279,046 47.08%
-
Net Worth 233,627 230,812 225,225 221,471 212,087 206,456 202,703 9.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 16,888 30,962 22,522 22,522 22,522 15,015 15,015 8.15%
Div Payout % 55.98% 66.64% 48.88% 46.07% 58.20% 50.62% 50.18% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 233,627 230,812 225,225 221,471 212,087 206,456 202,703 9.93%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.72% 10.39% 10.72% 11.70% 9.67% 9.37% 9.68% -
ROE 12.91% 20.13% 20.46% 22.07% 18.25% 14.37% 14.76% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 187.46 158.86 228.97 222.72 213.26 168.68 164.62 9.05%
EPS 10.72 16.51 24.55 26.04 20.60 15.80 15.95 -23.29%
DPS 6.00 11.00 12.00 12.00 12.00 8.00 8.00 -17.46%
NAPS 0.83 0.82 1.20 1.18 1.13 1.10 1.08 -16.11%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 188.45 159.70 153.48 149.29 142.95 113.07 110.35 42.91%
EPS 10.77 16.60 16.46 17.46 13.82 10.59 10.69 0.49%
DPS 6.03 11.06 8.04 8.04 8.04 5.36 5.36 8.17%
NAPS 0.8344 0.8243 0.8044 0.791 0.7575 0.7373 0.7239 9.94%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.50 1.54 2.65 1.65 1.35 1.45 1.44 -
P/RPS 0.80 0.97 1.16 0.74 0.63 0.86 0.87 -5.44%
P/EPS 14.00 9.33 10.79 6.33 6.55 9.18 9.03 33.99%
EY 7.15 10.72 9.26 15.79 15.27 10.90 11.07 -25.29%
DY 4.00 7.14 4.53 7.27 8.89 5.52 5.56 -19.72%
P/NAPS 1.81 1.88 2.21 1.40 1.19 1.32 1.33 22.82%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 -
Price 1.50 1.52 2.97 1.90 1.54 1.38 1.59 -
P/RPS 0.80 0.96 1.30 0.85 0.72 0.82 0.97 -12.06%
P/EPS 14.00 9.21 12.10 7.29 7.47 8.73 9.97 25.42%
EY 7.15 10.86 8.27 13.71 13.39 11.45 10.03 -20.21%
DY 4.00 7.24 4.04 6.32 7.79 5.80 5.03 -14.17%
P/NAPS 1.81 1.85 2.48 1.61 1.36 1.25 1.47 14.89%

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