[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock

[BPPLAS] BP PLASTICS HOLDING BHD

Announcement Date

28-Feb-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 7.59%

YoY- 64.37%

Quarter Report

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	330,557	335,072	323,324	333,778	330,796	335,008	339,780	-1.81%
YoY %	-1.35%	3.63%	-3.13%	0.90%	-1.26%	-1.40%	-	-
Horiz. %	97.29%	98.61%	95.16%	98.23%	97.36%	98.60%	100.00%	-
PBT	25,385	24,200	23,660	25,062	24,962	25,706	27,104	-4.27%
YoY %	4.90%	2.28%	-5.59%	0.40%	-2.89%	-5.16%	-	-
Horiz. %	93.66%	89.29%	87.29%	92.47%	92.10%	94.84%	100.00%	-
Tax	-5,980	-6,320	-6,000	-3,976	-5,364	-6,978	-8,648	-21.78%
YoY %	5.38%	-5.33%	-50.91%	25.88%	23.13%	19.31%	-	-
Horiz. %	69.15%	73.08%	69.38%	45.98%	62.03%	80.69%	100.00%	-
NP	19,405	17,880	17,660	21,086	19,598	18,728	18,456	3.39%
YoY %	8.53%	1.25%	-16.25%	7.59%	4.65%	1.47%	-	-
Horiz. %	105.14%	96.88%	95.69%	114.25%	106.19%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,405	17,880	17,660	21,086	19,598	18,728	18,456	3.39%
YoY %	8.53%	1.25%	-16.25%	7.59%	4.65%	1.47%	-	-
Horiz. %	105.14%	96.88%	95.69%	114.25%	106.19%	101.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.56%	26.12%	25.36%	15.86%	21.49%	27.15%	31.91%	-
YoY %	-9.80%	3.00%	59.90%	-26.20%	-20.85%	-14.92%	-	-
Horiz. %	73.83%	81.86%	79.47%	49.70%	67.35%	85.08%	100.00%	-
Total Cost	311,152	317,192	305,664	312,692	311,197	316,280	321,324	-2.11%
YoY %	-1.90%	3.77%	-2.25%	0.48%	-1.61%	-1.57%	-	-
Horiz. %	96.83%	98.71%	95.13%	97.31%	96.85%	98.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	187,688	185,811	182,057	180,180	178,303	172,672	172,672	5.71%
YoY %	1.01%	2.06%	1.04%	1.05%	3.26%	0.00%	-	-
Horiz. %	108.70%	107.61%	105.44%	104.35%	103.26%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	10,010	7,507	15,015	11,261	10,010	7,507	15,015	-23.66%
YoY %	33.34%	-50.00%	33.34%	12.50%	33.34%	-50.00%	-	-
Horiz. %	66.67%	50.00%	100.00%	75.00%	66.67%	50.00%	100.00%	-
Div Payout %	51.58%	41.99%	85.02%	53.41%	51.08%	40.09%	81.36%	-
YoY %	22.84%	-50.61%	59.18%	4.56%	27.41%	-50.73%	-	-
Horiz. %	63.40%	51.61%	104.50%	65.65%	62.78%	49.27%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	187,688	185,811	182,057	180,180	178,303	172,672	172,672	5.71%
YoY %	1.01%	2.06%	1.04%	1.05%	3.26%	0.00%	-	-
Horiz. %	108.70%	107.61%	105.44%	104.35%	103.26%	100.00%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	187,688	187,688	187,688	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	5.87%	5.34%	5.46%	6.32%	5.92%	5.59%	5.43%	-
YoY %	9.93%	-2.20%	-13.61%	6.76%	5.90%	2.95%	-	-
Horiz. %	108.10%	98.34%	100.55%	116.39%	109.02%	102.95%	100.00%	-
ROE	10.34%	9.62%	9.70%	11.70%	10.99%	10.85%	10.69%	-
YoY %	7.48%	-0.82%	-17.09%	6.46%	1.29%	1.50%	-	-
Horiz. %	96.73%	89.99%	90.74%	109.45%	102.81%	101.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	176.12	178.53	172.27	177.84	176.25	178.49	181.03	-1.81%
YoY %	-1.35%	3.63%	-3.13%	0.90%	-1.25%	-1.40%	-	-
Horiz. %	97.29%	98.62%	95.16%	98.24%	97.36%	98.60%	100.00%	-
EPS	10.33	9.52	9.40	11.23	10.44	9.98	9.84	3.28%
YoY %	8.51%	1.28%	-16.30%	7.57%	4.61%	1.42%	-	-
Horiz. %	104.98%	96.75%	95.53%	114.13%	106.10%	101.42%	100.00%	-
DPS	5.33	4.00	8.00	6.00	5.33	4.00	8.00	-23.69%
YoY %	33.25%	-50.00%	33.33%	12.57%	33.25%	-50.00%	-	-
Horiz. %	66.62%	50.00%	100.00%	75.00%	66.62%	50.00%	100.00%	-
NAPS	1.00	0.99	0.97	0.96	0.95	0.92	0.92	5.71%
YoY %	1.01%	2.06%	1.04%	1.05%	3.26%	0.00%	-	-
Horiz. %	108.70%	107.61%	105.43%	104.35%	103.26%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	118.06	119.67	115.47	119.21	118.14	119.65	121.35	-1.81%
YoY %	-1.35%	3.64%	-3.14%	0.91%	-1.26%	-1.40%	-	-
Horiz. %	97.29%	98.62%	95.15%	98.24%	97.35%	98.60%	100.00%	-
EPS	6.93	6.39	6.31	7.53	7.00	6.69	6.59	3.40%
YoY %	8.45%	1.27%	-16.20%	7.57%	4.63%	1.52%	-	-
Horiz. %	105.16%	96.97%	95.75%	114.26%	106.22%	101.52%	100.00%	-
DPS	3.58	2.68	5.36	4.02	3.58	2.68	5.36	-23.57%
YoY %	33.58%	-50.00%	33.33%	12.29%	33.58%	-50.00%	-	-
Horiz. %	66.79%	50.00%	100.00%	75.00%	66.79%	50.00%	100.00%	-
NAPS	0.6703	0.6636	0.6502	0.6435	0.6368	0.6167	0.6167	5.70%
YoY %	1.01%	2.06%	1.04%	1.05%	3.26%	0.00%	-	-
Horiz. %	108.69%	107.60%	105.43%	104.35%	103.26%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.00	1.04	1.07	0.99	1.00	0.945	0.89	-
P/RPS	0.57	0.58	0.62	0.56	0.57	0.53	0.49	10.59%
YoY %	-1.72%	-6.45%	10.71%	-1.75%	7.55%	8.16%	-	-
Horiz. %	116.33%	118.37%	126.53%	114.29%	116.33%	108.16%	100.00%	-
P/EPS	9.67	10.92	11.37	8.81	9.58	9.47	9.05	4.51%
YoY %	-11.45%	-3.96%	29.06%	-8.04%	1.16%	4.64%	-	-
Horiz. %	106.85%	120.66%	125.64%	97.35%	105.86%	104.64%	100.00%	-
EY	10.34	9.16	8.79	11.35	10.44	10.56	11.05	-4.32%
YoY %	12.88%	4.21%	-22.56%	8.72%	-1.14%	-4.43%	-	-
Horiz. %	93.57%	82.90%	79.55%	102.71%	94.48%	95.57%	100.00%	-
DY	5.33	3.85	7.48	6.06	5.33	4.23	8.99	-29.40%
YoY %	38.44%	-48.53%	23.43%	13.70%	26.00%	-52.95%	-	-
Horiz. %	59.29%	42.83%	83.20%	67.41%	59.29%	47.05%	100.00%	-
P/NAPS	1.00	1.05	1.10	1.03	1.05	1.03	0.97	2.04%
YoY %	-4.76%	-4.55%	6.80%	-1.90%	1.94%	6.19%	-	-
Horiz. %	103.09%	108.25%	113.40%	106.19%	108.25%	106.19%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/19	08/08/19	29/05/19	28/02/19	26/11/18	01/08/18	30/05/18	-
Price	1.07	1.00	1.06	1.08	1.06	1.00	0.99	-
P/RPS	0.61	0.56	0.62	0.61	0.60	0.56	0.55	7.13%
YoY %	8.93%	-9.68%	1.64%	1.67%	7.14%	1.82%	-	-
Horiz. %	110.91%	101.82%	112.73%	110.91%	109.09%	101.82%	100.00%	-
P/EPS	10.35	10.50	11.27	9.61	10.15	10.02	10.07	1.84%
YoY %	-1.43%	-6.83%	17.27%	-5.32%	1.30%	-0.50%	-	-
Horiz. %	102.78%	104.27%	111.92%	95.43%	100.79%	99.50%	100.00%	-
EY	9.66	9.53	8.88	10.40	9.85	9.98	9.93	-1.81%
YoY %	1.36%	7.32%	-14.62%	5.58%	-1.30%	0.50%	-	-
Horiz. %	97.28%	95.97%	89.43%	104.73%	99.19%	100.50%	100.00%	-
DY	4.98	4.00	7.55	5.56	5.03	4.00	8.08	-27.55%
YoY %	24.50%	-47.02%	35.79%	10.54%	25.75%	-50.50%	-	-
Horiz. %	61.63%	49.50%	93.44%	68.81%	62.25%	49.50%	100.00%	-
P/NAPS	1.07	1.01	1.09	1.13	1.12	1.09	1.08	-0.61%
YoY %	5.94%	-7.34%	-3.54%	0.89%	2.75%	0.93%	-	-
Horiz. %	99.07%	93.52%	100.93%	104.63%	103.70%	100.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos