[BPPLAS] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
01-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 22.62%
YoY- 39.41%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 329,664 333,778 333,612 337,894 329,168 328,556 323,828 1.19%
PBT 24,201 25,062 23,448 21,177 17,257 15,510 14,065 43.63%
Tax -3,314 -3,976 -5,436 -4,240 -3,444 -2,682 -701 181.94%
NP 20,887 21,086 18,012 16,937 13,813 12,828 13,364 34.71%
-
NP to SH 20,887 21,086 18,012 16,937 13,813 12,828 13,364 34.71%
-
Tax Rate 13.69% 15.86% 23.18% 20.02% 19.96% 17.29% 4.98% -
Total Cost 308,777 312,692 315,600 320,957 315,355 315,728 310,464 -0.36%
-
Net Worth 182,057 180,180 178,303 172,672 172,672 167,042 167,042 5.91%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 11,261 11,261 7,507 7,507 7,507 7,507 11,261 0.00%
Div Payout % 53.92% 53.41% 41.68% 44.33% 54.35% 58.52% 84.27% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 182,057 180,180 178,303 172,672 172,672 167,042 167,042 5.91%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.34% 6.32% 5.40% 5.01% 4.20% 3.90% 4.13% -
ROE 11.47% 11.70% 10.10% 9.81% 8.00% 7.68% 8.00% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 175.64 177.84 177.75 180.03 175.38 175.05 172.54 1.19%
EPS 11.13 11.23 9.60 9.02 7.36 6.83 7.12 34.72%
DPS 6.00 6.00 4.00 4.00 4.00 4.00 6.00 0.00%
NAPS 0.97 0.96 0.95 0.92 0.92 0.89 0.89 5.91%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 117.74 119.21 119.15 120.68 117.56 117.34 115.65 1.20%
EPS 7.46 7.53 6.43 6.05 4.93 4.58 4.77 34.77%
DPS 4.02 4.02 2.68 2.68 2.68 2.68 4.02 0.00%
NAPS 0.6502 0.6435 0.6368 0.6167 0.6167 0.5966 0.5966 5.90%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.07 0.99 1.00 0.945 0.89 1.10 1.15 -
P/RPS 0.61 0.56 0.56 0.52 0.51 0.63 0.67 -6.06%
P/EPS 9.61 8.81 10.42 10.47 12.09 16.09 16.15 -29.27%
EY 10.40 11.35 9.60 9.55 8.27 6.21 6.19 41.37%
DY 5.61 6.06 4.00 4.23 4.49 3.64 5.22 4.92%
P/NAPS 1.10 1.03 1.05 1.03 0.97 1.24 1.29 -10.08%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 -
Price 1.06 1.08 1.06 1.00 0.99 1.01 1.16 -
P/RPS 0.60 0.61 0.60 0.56 0.56 0.58 0.67 -7.09%
P/EPS 9.53 9.61 11.05 11.08 13.45 14.78 16.29 -30.07%
EY 10.50 10.40 9.05 9.02 7.43 6.77 6.14 43.05%
DY 5.66 5.56 3.77 4.00 4.04 3.96 5.17 6.22%
P/NAPS 1.09 1.13 1.12 1.09 1.08 1.13 1.30 -11.09%

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