[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 34.46%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 392,181 271,445 131,918 447,168 322,316 209,011 100,064 148.37%
PBT 30,462 24,437 9,174 56,771 42,730 30,630 11,920 86.81%
Tax -5,375 -4,703 -1,632 -10,305 -8,173 -6,186 -2,245 78.87%
NP 25,087 19,734 7,542 46,466 34,557 24,444 9,675 88.63%
-
NP to SH 25,087 19,734 7,542 46,466 34,557 24,444 9,675 88.63%
-
Tax Rate 17.64% 19.25% 17.79% 18.15% 19.13% 20.20% 18.83% -
Total Cost 367,094 251,711 124,376 400,702 287,759 184,567 90,389 154.33%
-
Net Worth 247,701 242,071 233,627 230,812 225,225 221,471 212,087 10.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,259 8,444 4,222 30,962 16,891 11,261 5,630 58.66%
Div Payout % 44.88% 42.79% 55.98% 66.64% 48.88% 46.07% 58.20% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 247,701 242,071 233,627 230,812 225,225 221,471 212,087 10.89%
NOSH 281,532 281,532 281,532 281,532 187,688 187,688 187,688 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.40% 7.27% 5.72% 10.39% 10.72% 11.70% 9.67% -
ROE 10.13% 8.15% 3.23% 20.13% 15.34% 11.04% 4.56% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 139.33 96.44 46.87 158.86 171.73 111.36 53.31 89.62%
EPS 8.91 7.01 2.68 16.51 18.41 13.02 5.15 44.06%
DPS 4.00 3.00 1.50 11.00 9.00 6.00 3.00 21.12%
NAPS 0.88 0.86 0.83 0.82 1.20 1.18 1.13 -15.34%
Adjusted Per Share Value based on latest NOSH - 281,532
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 140.06 96.94 47.11 159.70 115.11 74.65 35.74 148.35%
EPS 8.96 7.05 2.69 16.60 12.34 8.73 3.46 88.46%
DPS 4.02 3.02 1.51 11.06 6.03 4.02 2.01 58.67%
NAPS 0.8846 0.8645 0.8344 0.8243 0.8044 0.791 0.7575 10.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.41 1.29 1.50 1.54 2.65 1.65 1.35 -
P/RPS 1.01 1.34 3.20 0.97 1.54 1.48 2.53 -45.75%
P/EPS 15.82 18.40 55.98 9.33 14.39 12.67 26.19 -28.52%
EY 6.32 5.43 1.79 10.72 6.95 7.89 3.82 39.84%
DY 2.84 2.33 1.00 7.14 3.40 3.64 2.22 17.82%
P/NAPS 1.60 1.50 1.81 1.88 2.21 1.40 1.19 21.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 -
Price 1.38 1.28 1.50 1.52 2.97 1.90 1.54 -
P/RPS 0.99 1.33 3.20 0.96 1.73 1.71 2.89 -51.00%
P/EPS 15.48 18.26 55.98 9.21 16.13 14.59 29.87 -35.45%
EY 6.46 5.48 1.79 10.86 6.20 6.85 3.35 54.86%
DY 2.90 2.34 1.00 7.24 3.03 3.16 1.95 30.25%
P/NAPS 1.57 1.49 1.81 1.85 2.48 1.61 1.36 10.03%

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