[BPPLAS] QoQ Cumulative 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- -72.83%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 469,600 344,716 227,496 117,331 502,595 392,181 271,445 43.96%
PBT 42,624 31,420 22,888 10,636 36,007 30,462 24,437 44.75%
Tax -7,390 -6,008 -4,732 -2,338 -5,469 -5,375 -4,703 35.04%
NP 35,234 25,412 18,156 8,298 30,538 25,087 19,734 47.01%
-
NP to SH 35,234 25,412 18,156 8,298 30,538 25,087 19,734 47.01%
-
Tax Rate 17.34% 19.12% 20.67% 21.98% 15.19% 17.64% 19.25% -
Total Cost 434,366 319,304 209,340 109,033 472,057 367,094 251,711 43.72%
-
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 12,666 8,444 4,222 15,481 11,259 8,444 58.53%
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% 9.71% 7.01% 3.31% 12.47% 10.13% 8.15% -
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 166.83 122.47 80.82 41.68 178.56 139.33 96.44 43.96%
EPS 12.52 9.03 6.45 2.95 10.85 8.91 7.01 47.05%
DPS 6.00 4.50 3.00 1.50 5.50 4.00 3.00 58.53%
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 166.86 122.49 80.83 41.69 178.58 139.35 96.45 43.96%
EPS 12.52 9.03 6.45 2.95 10.85 8.91 7.01 47.05%
DPS 6.00 4.50 3.00 1.50 5.50 4.00 3.00 58.53%
NAPS 0.9402 0.9302 0.9202 0.8901 0.8701 0.8801 0.8601 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 1.00 1.50 2.83 0.71 1.01 1.34 -34.44%
P/EPS 9.51 13.62 18.76 40.03 11.61 15.82 18.40 -35.51%
EY 10.52 7.34 5.33 2.50 8.61 6.32 5.43 55.22%
DY 5.04 3.66 2.48 1.27 4.37 2.84 2.33 67.02%
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 1.01 1.56 2.93 0.72 0.99 1.33 -31.06%
P/EPS 10.07 13.74 19.53 41.38 11.89 15.48 18.26 -32.67%
EY 9.93 7.28 5.12 2.42 8.41 6.46 5.48 48.47%
DY 4.76 3.63 2.38 1.23 4.26 2.90 2.34 60.33%
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