[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
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 330,557 335,072 323,324 333,778 330,796 335,008 339,780 -1.81%
PBT 25,385 24,200 23,660 25,062 24,962 25,706 27,104 -4.27%
Tax -5,980 -6,320 -6,000 -3,976 -5,364 -6,978 -8,648 -21.78%
NP 19,405 17,880 17,660 21,086 19,598 18,728 18,456 3.39%
-
NP to SH 19,405 17,880 17,660 21,086 19,598 18,728 18,456 3.39%
-
Tax Rate 23.56% 26.12% 25.36% 15.86% 21.49% 27.15% 31.91% -
Total Cost 311,152 317,192 305,664 312,692 311,197 316,280 321,324 -2.11%
-
Net Worth 187,688 185,811 182,057 180,180 178,303 172,672 172,672 5.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,010 7,507 15,015 11,261 10,010 7,507 15,015 -23.66%
Div Payout % 51.58% 41.99% 85.02% 53.41% 51.08% 40.09% 81.36% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 187,688 185,811 182,057 180,180 178,303 172,672 172,672 5.71%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.87% 5.34% 5.46% 6.32% 5.92% 5.59% 5.43% -
ROE 10.34% 9.62% 9.70% 11.70% 10.99% 10.85% 10.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 176.12 178.53 172.27 177.84 176.25 178.49 181.03 -1.81%
EPS 10.33 9.52 9.40 11.23 10.44 9.98 9.84 3.28%
DPS 5.33 4.00 8.00 6.00 5.33 4.00 8.00 -23.69%
NAPS 1.00 0.99 0.97 0.96 0.95 0.92 0.92 5.71%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 117.46 119.06 114.89 118.60 117.54 119.04 120.73 -1.81%
EPS 6.90 6.35 6.28 7.49 6.96 6.65 6.56 3.42%
DPS 3.56 2.67 5.34 4.00 3.56 2.67 5.34 -23.66%
NAPS 0.6669 0.6602 0.6469 0.6402 0.6336 0.6135 0.6135 5.71%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
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%
P/EPS 9.67 10.92 11.37 8.81 9.58 9.47 9.05 4.51%
EY 10.34 9.16 8.79 11.35 10.44 10.56 11.05 -4.32%
DY 5.33 3.85 7.48 6.06 5.33 4.23 8.99 -29.40%
P/NAPS 1.00 1.05 1.10 1.03 1.05 1.03 0.97 2.04%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
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%
P/EPS 10.35 10.50 11.27 9.61 10.15 10.02 10.07 1.84%
EY 9.66 9.53 8.88 10.40 9.85 9.98 9.93 -1.81%
DY 4.98 4.00 7.55 5.56 5.03 4.00 8.08 -27.55%
P/NAPS 1.07 1.01 1.09 1.13 1.12 1.09 1.08 -0.61%

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