[BPPLAS] QoQ 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- -31.53%
YoY- 30.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 139,527 131,918 124,852 113,305 108,947 100,064 84,870 39.42%
PBT 15,263 9,174 14,041 12,100 18,710 11,920 8,948 42.90%
Tax -3,071 -1,632 -2,132 -1,987 -3,941 -2,245 -1,729 46.81%
NP 12,192 7,542 11,909 10,113 14,769 9,675 7,219 41.95%
-
NP to SH 12,192 7,542 11,909 10,113 14,769 9,675 7,219 41.95%
-
Tax Rate 20.12% 17.79% 15.18% 16.42% 21.06% 18.83% 19.32% -
Total Cost 127,335 124,376 112,943 103,192 94,178 90,389 77,651 39.18%
-
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 4,222 4,222 5,629 5,630 5,630 5,630 3,753 8.18%
Div Payout % 34.63% 55.98% 47.27% 55.68% 38.12% 58.20% 52.00% -
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 8.74% 5.72% 9.54% 8.93% 13.56% 9.67% 8.51% -
ROE 5.04% 3.23% 5.16% 4.49% 6.67% 4.56% 3.50% -
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 49.57 46.87 44.36 60.37 58.05 53.31 45.22 6.33%
EPS 4.33 2.68 4.23 5.39 7.87 5.15 3.85 8.17%
DPS 1.50 1.50 2.00 3.00 3.00 3.00 2.00 -17.49%
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 49.58 46.87 44.36 40.26 38.71 35.56 30.16 39.41%
EPS 4.33 2.68 4.23 3.59 5.25 3.44 2.57 41.72%
DPS 1.50 1.50 2.00 2.00 2.00 2.00 1.33 8.37%
NAPS 0.8601 0.8301 0.8201 0.8003 0.7869 0.7536 0.7336 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 2.60 3.20 3.47 4.39 2.84 2.53 3.21 -13.14%
P/EPS 29.78 55.98 36.40 49.18 20.97 26.19 37.70 -14.58%
EY 3.36 1.79 2.75 2.03 4.77 3.82 2.65 17.19%
DY 1.16 1.00 1.30 1.13 1.82 2.22 1.38 -10.96%
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 2.58 3.20 3.43 4.92 3.27 2.89 3.05 -10.58%
P/EPS 29.55 55.98 35.93 55.12 24.15 29.87 35.88 -12.16%
EY 3.38 1.79 2.78 1.81 4.14 3.35 2.79 13.68%
DY 1.17 1.00 1.32 1.01 1.58 1.95 1.45 -13.36%
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