[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 32.17%
YoY- 39.88%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 322,316 209,011 100,064 316,597 231,727 157,893 77,601 158.16%
PBT 42,730 30,630 11,920 39,034 30,086 19,631 8,316 197.47%
Tax -8,173 -6,186 -2,245 -9,373 -7,644 -4,940 -2,094 147.69%
NP 34,557 24,444 9,675 29,661 22,442 14,691 6,222 213.29%
-
NP to SH 34,557 24,444 9,675 29,661 22,442 14,691 6,222 213.29%
-
Tax Rate 19.13% 20.20% 18.83% 24.01% 25.41% 25.16% 25.18% -
Total Cost 287,759 184,567 90,389 286,936 209,285 143,202 71,379 153.08%
-
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,891 11,261 5,630 15,015 11,261 7,507 3,753 172.34%
Div Payout % 48.88% 46.07% 58.20% 50.62% 50.18% 51.10% 60.33% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 225,225 221,471 212,087 206,456 202,703 198,949 193,318 10.71%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.72% 11.70% 9.67% 9.37% 9.68% 9.30% 8.02% -
ROE 15.34% 11.04% 4.56% 14.37% 11.07% 7.38% 3.22% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 171.73 111.36 53.31 168.68 123.46 84.13 41.35 158.14%
EPS 18.41 13.02 5.15 15.80 11.96 7.83 3.32 212.96%
DPS 9.00 6.00 3.00 8.00 6.00 4.00 2.00 172.31%
NAPS 1.20 1.18 1.13 1.10 1.08 1.06 1.03 10.71%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 114.53 74.27 35.56 112.49 82.34 56.10 27.57 158.19%
EPS 12.28 8.69 3.44 10.54 7.97 5.22 2.21 213.38%
DPS 6.00 4.00 2.00 5.34 4.00 2.67 1.33 172.77%
NAPS 0.8003 0.7869 0.7536 0.7336 0.7203 0.7069 0.6869 10.71%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 2.65 1.65 1.35 1.45 1.44 1.10 0.83 -
P/RPS 1.54 1.48 2.53 0.86 1.17 1.31 2.01 -16.25%
P/EPS 14.39 12.67 26.19 9.18 12.04 14.05 25.04 -30.85%
EY 6.95 7.89 3.82 10.90 8.30 7.12 3.99 44.71%
DY 3.40 3.64 2.22 5.52 4.17 3.64 2.41 25.76%
P/NAPS 2.21 1.40 1.19 1.32 1.33 1.04 0.81 95.13%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 -
Price 2.97 1.90 1.54 1.38 1.59 1.40 1.07 -
P/RPS 1.73 1.71 2.89 0.82 1.29 1.66 2.59 -23.56%
P/EPS 16.13 14.59 29.87 8.73 13.30 17.89 32.28 -37.00%
EY 6.20 6.85 3.35 11.45 7.52 5.59 3.10 58.67%
DY 3.03 3.16 1.95 5.80 3.77 2.86 1.87 37.91%
P/NAPS 2.48 1.61 1.36 1.25 1.47 1.32 1.04 78.39%

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