[BPPLAS] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
15-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 30.83%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 469,324 502,595 522,908 542,890 527,672 447,168 429,754 6.05%
PBT 42,544 36,007 40,616 48,874 36,696 56,771 56,973 -17.70%
Tax -9,352 -5,469 -7,166 -9,406 -6,528 -10,305 -10,897 -9.69%
NP 33,192 30,538 33,449 39,468 30,168 46,466 46,076 -19.65%
-
NP to SH 33,192 30,538 33,449 39,468 30,168 46,466 46,076 -19.65%
-
Tax Rate 21.98% 15.19% 17.64% 19.25% 17.79% 18.15% 19.13% -
Total Cost 436,132 472,057 489,458 503,422 497,504 400,702 383,678 8.92%
-
Net Worth 250,516 244,886 247,701 242,071 233,627 230,812 225,225 7.35%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 16,888 15,481 15,012 16,888 16,888 30,962 22,522 -17.47%
Div Payout % 50.88% 50.70% 44.88% 42.79% 55.98% 66.64% 48.88% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 250,516 244,886 247,701 242,071 233,627 230,812 225,225 7.35%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 187,688 31.06%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 7.07% 6.08% 6.40% 7.27% 5.72% 10.39% 10.72% -
ROE 13.25% 12.47% 13.50% 16.30% 12.91% 20.13% 20.46% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 166.74 178.56 185.77 192.87 187.46 158.86 228.97 -19.07%
EPS 11.80 10.85 11.88 14.02 10.72 16.51 24.55 -38.66%
DPS 6.00 5.50 5.33 6.00 6.00 11.00 12.00 -37.03%
NAPS 0.89 0.87 0.88 0.86 0.83 0.82 1.20 -18.07%
Adjusted Per Share Value based on latest NOSH - 281,532
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 167.62 179.50 186.75 193.89 188.45 159.70 153.48 6.05%
EPS 11.85 10.91 11.95 14.10 10.77 16.60 16.46 -19.68%
DPS 6.03 5.53 5.36 6.03 6.03 11.06 8.04 -17.46%
NAPS 0.8947 0.8746 0.8846 0.8645 0.8344 0.8243 0.8044 7.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.18 1.26 1.41 1.29 1.50 1.54 2.65 -
P/RPS 0.71 0.71 0.76 0.67 0.80 0.97 1.16 -27.93%
P/EPS 10.01 11.61 11.87 9.20 14.00 9.33 10.79 -4.88%
EY 9.99 8.61 8.43 10.87 7.15 10.72 9.26 5.19%
DY 5.08 4.37 3.78 4.65 4.00 7.14 4.53 7.94%
P/NAPS 1.33 1.45 1.60 1.50 1.81 1.88 2.21 -28.74%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 26/05/23 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 22/11/21 -
Price 1.22 1.29 1.38 1.28 1.50 1.52 2.97 -
P/RPS 0.73 0.72 0.74 0.66 0.80 0.96 1.30 -31.95%
P/EPS 10.35 11.89 11.61 9.13 14.00 9.21 12.10 -9.89%
EY 9.67 8.41 8.61 10.95 7.15 10.86 8.27 10.99%
DY 4.92 4.26 3.86 4.69 4.00 7.24 4.04 14.05%
P/NAPS 1.37 1.48 1.57 1.49 1.81 1.85 2.48 -32.69%

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