[BPPLAS] QoQ 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- 17.76%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 120,736 139,527 131,918 124,852 113,305 108,947 100,064 13.32%
PBT 6,025 15,263 9,174 14,041 12,100 18,710 11,920 -36.52%
Tax -672 -3,071 -1,632 -2,132 -1,987 -3,941 -2,245 -55.21%
NP 5,353 12,192 7,542 11,909 10,113 14,769 9,675 -32.58%
-
NP to SH 5,353 12,192 7,542 11,909 10,113 14,769 9,675 -32.58%
-
Tax Rate 11.15% 20.12% 17.79% 15.18% 16.42% 21.06% 18.83% -
Total Cost 115,383 127,335 124,376 112,943 103,192 94,178 90,389 17.65%
-
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 2,814 4,222 4,222 5,629 5,630 5,630 5,630 -36.99%
Div Payout % 52.58% 34.63% 55.98% 47.27% 55.68% 38.12% 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 4.43% 8.74% 5.72% 9.54% 8.93% 13.56% 9.67% -
ROE 2.16% 5.04% 3.23% 5.16% 4.49% 6.67% 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 42.89 49.57 46.87 44.36 60.37 58.05 53.31 -13.48%
EPS 1.90 4.33 2.68 4.23 5.39 7.87 5.15 -48.52%
DPS 1.00 1.50 1.50 2.00 3.00 3.00 3.00 -51.89%
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 43.12 49.83 47.11 44.59 40.47 38.91 35.74 13.31%
EPS 1.91 4.35 2.69 4.25 3.61 5.27 3.46 -32.68%
DPS 1.01 1.51 1.51 2.01 2.01 2.01 2.01 -36.76%
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 3.29 2.60 3.20 3.47 4.39 2.84 2.53 19.11%
P/EPS 74.14 29.78 55.98 36.40 49.18 20.97 26.19 99.98%
EY 1.35 3.36 1.79 2.75 2.03 4.77 3.82 -49.98%
DY 0.71 1.16 1.00 1.30 1.13 1.82 2.22 -53.20%
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 3.22 2.58 3.20 3.43 4.92 3.27 2.89 7.46%
P/EPS 72.57 29.55 55.98 35.93 55.12 24.15 29.87 80.62%
EY 1.38 3.38 1.79 2.78 1.81 4.14 3.35 -44.60%
DY 0.72 1.17 1.00 1.32 1.01 1.58 1.95 -48.50%
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