[BPPLAS] QoQ TTM Result on 30-Jun-2020 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
10-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 17.14%
YoY- 30.46%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 339,060 316,597 315,001 321,549 327,962 331,192 333,599 1.08%
PBT 42,638 39,034 37,392 33,876 28,746 26,345 25,378 41.28%
Tax -9,524 -9,373 -8,300 -6,921 -5,735 -5,141 -4,438 66.29%
NP 33,114 29,661 29,092 26,955 23,011 21,204 20,940 35.69%
-
NP to SH 33,114 29,661 29,092 26,955 23,011 21,204 20,940 35.69%
-
Tax Rate 22.34% 24.01% 22.20% 20.43% 19.95% 19.51% 17.49% -
Total Cost 305,946 286,936 285,909 294,594 304,951 309,988 312,659 -1.43%
-
Net Worth 212,087 206,456 202,703 198,949 193,318 191,441 187,688 8.48%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 16,891 15,015 15,015 15,015 11,261 11,261 11,261 31.00%
Div Payout % 51.01% 50.62% 51.61% 55.70% 48.94% 53.11% 53.78% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 212,087 206,456 202,703 198,949 193,318 191,441 187,688 8.48%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.77% 9.37% 9.24% 8.38% 7.02% 6.40% 6.28% -
ROE 15.61% 14.37% 14.35% 13.55% 11.90% 11.08% 11.16% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 180.65 168.68 167.83 171.32 174.74 176.46 177.74 1.08%
EPS 17.64 15.80 15.50 14.36 12.26 11.30 11.16 35.65%
DPS 9.00 8.00 8.00 8.00 6.00 6.00 6.00 31.00%
NAPS 1.13 1.10 1.08 1.06 1.03 1.02 1.00 8.48%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 120.48 112.49 111.93 114.25 116.53 117.68 118.54 1.08%
EPS 11.77 10.54 10.34 9.58 8.18 7.53 7.44 35.73%
DPS 6.00 5.34 5.34 5.34 4.00 4.00 4.00 31.00%
NAPS 0.7536 0.7336 0.7203 0.7069 0.6869 0.6802 0.6669 8.48%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.35 1.45 1.44 1.10 0.83 1.03 1.00 -
P/RPS 0.75 0.86 0.86 0.64 0.47 0.58 0.56 21.48%
P/EPS 7.65 9.18 9.29 7.66 6.77 9.12 8.96 -9.99%
EY 13.07 10.90 10.76 13.06 14.77 10.97 11.16 11.09%
DY 6.67 5.52 5.56 7.27 7.23 5.83 6.00 7.30%
P/NAPS 1.19 1.32 1.33 1.04 0.81 1.01 1.00 12.28%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 24/02/20 25/11/19 -
Price 1.54 1.38 1.59 1.40 1.07 1.03 1.07 -
P/RPS 0.85 0.82 0.95 0.82 0.61 0.58 0.60 26.11%
P/EPS 8.73 8.73 10.26 9.75 8.73 9.12 9.59 -6.06%
EY 11.46 11.45 9.75 10.26 11.46 10.97 10.43 6.47%
DY 5.84 5.80 5.03 5.71 5.61 5.83 5.61 2.71%
P/NAPS 1.36 1.25 1.47 1.32 1.04 1.01 1.07 17.32%

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