[BPPLAS] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 8.69%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 469,600 459,621 454,992 469,324 502,595 522,908 542,890 -9.19%
PBT 42,624 41,893 45,776 42,544 36,007 40,616 48,874 -8.69%
Tax -7,390 -8,010 -9,464 -9,352 -5,469 -7,166 -9,406 -14.81%
NP 35,234 33,882 36,312 33,192 30,538 33,449 39,468 -7.26%
-
NP to SH 35,234 33,882 36,312 33,192 30,538 33,449 39,468 -7.26%
-
Tax Rate 17.34% 19.12% 20.67% 21.98% 15.19% 17.64% 19.25% -
Total Cost 434,366 425,738 418,680 436,132 472,057 489,458 503,422 -9.34%
-
Net Worth 264,590 261,775 258,960 250,516 244,886 247,701 242,071 6.09%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 16,888 16,888 16,888 16,888 15,481 15,012 16,888 0.00%
Div Payout % 47.93% 49.84% 46.51% 50.88% 50.70% 44.88% 42.79% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 264,590 261,775 258,960 250,516 244,886 247,701 242,071 6.09%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 281,532 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.50% 7.37% 7.98% 7.07% 6.08% 6.40% 7.27% -
ROE 13.32% 12.94% 14.02% 13.25% 12.47% 13.50% 16.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 166.83 163.29 161.64 166.74 178.56 185.77 192.87 -9.19%
EPS 12.52 12.04 12.90 11.80 10.85 11.88 14.02 -7.24%
DPS 6.00 6.00 6.00 6.00 5.50 5.33 6.00 0.00%
NAPS 0.94 0.93 0.92 0.89 0.87 0.88 0.86 6.09%
Adjusted Per Share Value based on latest NOSH - 281,532
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 167.71 164.15 162.50 167.62 179.50 186.75 193.89 -9.19%
EPS 12.58 12.10 12.97 11.85 10.91 11.95 14.10 -7.30%
DPS 6.03 6.03 6.03 6.03 5.53 5.36 6.03 0.00%
NAPS 0.945 0.9349 0.9249 0.8947 0.8746 0.8846 0.8645 6.09%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.19 1.23 1.21 1.18 1.26 1.41 1.29 -
P/RPS 0.71 0.75 0.75 0.71 0.71 0.76 0.67 3.93%
P/EPS 9.51 10.22 9.38 10.01 11.61 11.87 9.20 2.22%
EY 10.52 9.79 10.66 9.99 8.61 8.43 10.87 -2.15%
DY 5.04 4.88 4.96 5.08 4.37 3.78 4.65 5.50%
P/NAPS 1.27 1.32 1.32 1.33 1.45 1.60 1.50 -10.47%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 21/11/23 22/08/23 26/05/23 27/02/23 21/11/22 15/08/22 -
Price 1.26 1.24 1.26 1.22 1.29 1.38 1.28 -
P/RPS 0.76 0.76 0.78 0.73 0.72 0.74 0.66 9.83%
P/EPS 10.07 10.30 9.77 10.35 11.89 11.61 9.13 6.73%
EY 9.93 9.71 10.24 9.67 8.41 8.61 10.95 -6.29%
DY 4.76 4.84 4.76 4.92 4.26 3.86 4.69 0.98%
P/NAPS 1.34 1.33 1.37 1.37 1.48 1.57 1.49 -6.81%

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