[BPPLAS] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -15.25%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 454,992 469,324 502,595 522,908 542,890 527,672 447,168 1.16%
PBT 45,776 42,544 36,007 40,616 48,874 36,696 56,771 -13.40%
Tax -9,464 -9,352 -5,469 -7,166 -9,406 -6,528 -10,305 -5.53%
NP 36,312 33,192 30,538 33,449 39,468 30,168 46,466 -15.19%
-
NP to SH 36,312 33,192 30,538 33,449 39,468 30,168 46,466 -15.19%
-
Tax Rate 20.67% 21.98% 15.19% 17.64% 19.25% 17.79% 18.15% -
Total Cost 418,680 436,132 472,057 489,458 503,422 497,504 400,702 2.97%
-
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 16,888 16,888 15,481 15,012 16,888 16,888 30,962 -33.31%
Div Payout % 46.51% 50.88% 50.70% 44.88% 42.79% 55.98% 66.64% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 281,532 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.98% 7.07% 6.08% 6.40% 7.27% 5.72% 10.39% -
ROE 14.02% 13.25% 12.47% 13.50% 16.30% 12.91% 20.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 161.64 166.74 178.56 185.77 192.87 187.46 158.86 1.16%
EPS 12.90 11.80 10.85 11.88 14.02 10.72 16.51 -15.20%
DPS 6.00 6.00 5.50 5.33 6.00 6.00 11.00 -33.31%
NAPS 0.92 0.89 0.87 0.88 0.86 0.83 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 281,532
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 162.50 167.62 179.50 186.75 193.89 188.45 159.70 1.16%
EPS 12.97 11.85 10.91 11.95 14.10 10.77 16.60 -15.20%
DPS 6.03 6.03 5.53 5.36 6.03 6.03 11.06 -33.33%
NAPS 0.9249 0.8947 0.8746 0.8846 0.8645 0.8344 0.8243 8.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.21 1.18 1.26 1.41 1.29 1.50 1.54 -
P/RPS 0.75 0.71 0.71 0.76 0.67 0.80 0.97 -15.79%
P/EPS 9.38 10.01 11.61 11.87 9.20 14.00 9.33 0.35%
EY 10.66 9.99 8.61 8.43 10.87 7.15 10.72 -0.37%
DY 4.96 5.08 4.37 3.78 4.65 4.00 7.14 -21.61%
P/NAPS 1.32 1.33 1.45 1.60 1.50 1.81 1.88 -21.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 26/05/23 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 -
Price 1.26 1.22 1.29 1.38 1.28 1.50 1.52 -
P/RPS 0.78 0.73 0.72 0.74 0.66 0.80 0.96 -12.96%
P/EPS 9.77 10.35 11.89 11.61 9.13 14.00 9.21 4.02%
EY 10.24 9.67 8.41 8.61 10.95 7.15 10.86 -3.85%
DY 4.76 4.92 4.26 3.86 4.69 4.00 7.24 -24.44%
P/NAPS 1.37 1.37 1.48 1.57 1.49 1.81 1.85 -18.19%

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