[BPPLAS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 41.37%
YoY- 53.98%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 271,445 131,918 447,168 322,316 209,011 100,064 316,597 -9.77%
PBT 24,437 9,174 56,771 42,730 30,630 11,920 39,034 -26.88%
Tax -4,703 -1,632 -10,305 -8,173 -6,186 -2,245 -9,373 -36.93%
NP 19,734 7,542 46,466 34,557 24,444 9,675 29,661 -23.84%
-
NP to SH 19,734 7,542 46,466 34,557 24,444 9,675 29,661 -23.84%
-
Tax Rate 19.25% 17.79% 18.15% 19.13% 20.20% 18.83% 24.01% -
Total Cost 251,711 124,376 400,702 287,759 184,567 90,389 286,936 -8.38%
-
Net Worth 242,071 233,627 230,812 225,225 221,471 212,087 206,456 11.22%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,444 4,222 30,962 16,891 11,261 5,630 15,015 -31.94%
Div Payout % 42.79% 55.98% 66.64% 48.88% 46.07% 58.20% 50.62% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 242,071 233,627 230,812 225,225 221,471 212,087 206,456 11.22%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 31.13%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.27% 5.72% 10.39% 10.72% 11.70% 9.67% 9.37% -
ROE 8.15% 3.23% 20.13% 15.34% 11.04% 4.56% 14.37% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 96.44 46.87 158.86 171.73 111.36 53.31 168.68 -31.18%
EPS 7.01 2.68 16.51 18.41 13.02 5.15 15.80 -41.91%
DPS 3.00 1.50 11.00 9.00 6.00 3.00 8.00 -48.09%
NAPS 0.86 0.83 0.82 1.20 1.18 1.13 1.10 -15.17%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 96.94 47.11 159.70 115.11 74.65 35.74 113.07 -9.77%
EPS 7.05 2.69 16.60 12.34 8.73 3.46 10.59 -23.81%
DPS 3.02 1.51 11.06 6.03 4.02 2.01 5.36 -31.85%
NAPS 0.8645 0.8344 0.8243 0.8044 0.791 0.7575 0.7373 11.22%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.29 1.50 1.54 2.65 1.65 1.35 1.45 -
P/RPS 1.34 3.20 0.97 1.54 1.48 2.53 0.86 34.51%
P/EPS 18.40 55.98 9.33 14.39 12.67 26.19 9.18 59.17%
EY 5.43 1.79 10.72 6.95 7.89 3.82 10.90 -37.23%
DY 2.33 1.00 7.14 3.40 3.64 2.22 5.52 -43.81%
P/NAPS 1.50 1.81 1.88 2.21 1.40 1.19 1.32 8.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 24/02/21 -
Price 1.28 1.50 1.52 2.97 1.90 1.54 1.38 -
P/RPS 1.33 3.20 0.96 1.73 1.71 2.89 0.82 38.16%
P/EPS 18.26 55.98 9.21 16.13 14.59 29.87 8.73 63.77%
EY 5.48 1.79 10.86 6.20 6.85 3.35 11.45 -38.89%
DY 2.34 1.00 7.24 3.03 3.16 1.95 5.80 -45.49%
P/NAPS 1.49 1.81 1.85 2.48 1.61 1.36 1.25 12.45%

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