[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 8.53%
YoY- -0.99%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 315,786 310,404 331,192 330,557 335,072 323,324 333,778 -3.62%
PBT 39,262 33,264 26,345 25,385 24,200 23,660 25,062 34.92%
Tax -9,880 -8,376 -5,141 -5,980 -6,320 -6,000 -3,976 83.56%
NP 29,382 24,888 21,204 19,405 17,880 17,660 21,086 24.78%
-
NP to SH 29,382 24,888 21,204 19,405 17,880 17,660 21,086 24.78%
-
Tax Rate 25.16% 25.18% 19.51% 23.56% 26.12% 25.36% 15.86% -
Total Cost 286,404 285,516 309,988 311,152 317,192 305,664 312,692 -5.69%
-
Net Worth 198,949 193,318 191,441 187,688 185,811 182,057 180,180 6.83%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 15,015 15,015 11,261 10,010 7,507 15,015 11,261 21.16%
Div Payout % 51.10% 60.33% 53.11% 51.58% 41.99% 85.02% 53.41% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 198,949 193,318 191,441 187,688 185,811 182,057 180,180 6.83%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.30% 8.02% 6.40% 5.87% 5.34% 5.46% 6.32% -
ROE 14.77% 12.87% 11.08% 10.34% 9.62% 9.70% 11.70% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 168.25 165.38 176.46 176.12 178.53 172.27 177.84 -3.63%
EPS 15.66 13.28 11.30 10.33 9.52 9.40 11.23 24.84%
DPS 8.00 8.00 6.00 5.33 4.00 8.00 6.00 21.16%
NAPS 1.06 1.03 1.02 1.00 0.99 0.97 0.96 6.83%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 112.17 110.26 117.64 117.41 119.02 114.84 118.56 -3.62%
EPS 10.44 8.84 7.53 6.89 6.35 6.27 7.49 24.80%
DPS 5.33 5.33 4.00 3.56 2.67 5.33 4.00 21.11%
NAPS 0.7067 0.6867 0.68 0.6667 0.66 0.6467 0.64 6.83%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.10 0.83 1.03 1.00 1.04 1.07 0.99 -
P/RPS 0.65 0.50 0.58 0.57 0.58 0.62 0.56 10.45%
P/EPS 7.03 6.26 9.12 9.67 10.92 11.37 8.81 -13.98%
EY 14.23 15.98 10.97 10.34 9.16 8.79 11.35 16.28%
DY 7.27 9.64 5.83 5.33 3.85 7.48 6.06 12.91%
P/NAPS 1.04 0.81 1.01 1.00 1.05 1.10 1.03 0.64%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 10/08/20 14/05/20 24/02/20 25/11/19 08/08/19 29/05/19 28/02/19 -
Price 1.40 1.07 1.03 1.07 1.00 1.06 1.08 -
P/RPS 0.83 0.65 0.58 0.61 0.56 0.62 0.61 22.81%
P/EPS 8.94 8.07 9.12 10.35 10.50 11.27 9.61 -4.70%
EY 11.18 12.39 10.97 9.66 9.53 8.88 10.40 4.94%
DY 5.71 7.48 5.83 4.98 4.00 7.55 5.56 1.79%
P/NAPS 1.32 1.04 1.01 1.07 1.01 1.09 1.13 10.92%

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