[BPPLAS] QoQ Cumulative 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- 62.8%
YoY- -0.99%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 157,893 77,601 331,192 247,918 167,536 80,831 333,778 -39.31%
PBT 19,631 8,316 26,345 19,039 12,100 5,915 25,062 -15.03%
Tax -4,940 -2,094 -5,141 -4,485 -3,160 -1,500 -3,976 15.58%
NP 14,691 6,222 21,204 14,554 8,940 4,415 21,086 -21.42%
-
NP to SH 14,691 6,222 21,204 14,554 8,940 4,415 21,086 -21.42%
-
Tax Rate 25.16% 25.18% 19.51% 23.56% 26.12% 25.36% 15.86% -
Total Cost 143,202 71,379 309,988 233,364 158,596 76,416 312,692 -40.61%
-
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 7,507 3,753 11,261 7,507 3,753 3,753 11,261 -23.70%
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 7.38% 3.22% 11.08% 7.75% 4.81% 2.43% 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 84.13 41.35 176.46 132.09 89.26 43.07 177.84 -39.31%
EPS 7.83 3.32 11.30 7.75 4.76 2.35 11.23 -21.38%
DPS 4.00 2.00 6.00 4.00 2.00 2.00 6.00 -23.70%
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 56.08 27.56 117.64 88.06 59.51 28.71 118.56 -39.31%
EPS 5.22 2.21 7.53 5.17 3.18 1.57 7.49 -21.41%
DPS 2.67 1.33 4.00 2.67 1.33 1.33 4.00 -23.64%
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 1.31 2.01 0.58 0.76 1.17 2.48 0.56 76.31%
P/EPS 14.05 25.04 9.12 12.90 21.83 45.49 8.81 36.53%
EY 7.12 3.99 10.97 7.75 4.58 2.20 11.35 -26.74%
DY 3.64 2.41 5.83 4.00 1.92 1.87 6.06 -28.83%
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 1.66 2.59 0.58 0.81 1.12 2.46 0.61 95.03%
P/EPS 17.89 32.28 9.12 13.80 20.99 45.06 9.61 51.38%
EY 5.59 3.10 10.97 7.25 4.76 2.22 10.40 -33.91%
DY 2.86 1.87 5.83 3.74 2.00 1.89 5.56 -35.82%
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