[BPPLAS] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 6.35%
YoY- 34.78%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 333,810 329,664 333,778 333,612 337,894 329,168 328,556 1.06%
PBT 24,308 24,201 25,062 23,448 21,177 17,257 15,510 35.03%
Tax -3,647 -3,314 -3,976 -5,436 -4,240 -3,444 -2,682 22.80%
NP 20,661 20,887 21,086 18,012 16,937 13,813 12,828 37.52%
-
NP to SH 20,661 20,887 21,086 18,012 16,937 13,813 12,828 37.52%
-
Tax Rate 15.00% 13.69% 15.86% 23.18% 20.02% 19.96% 17.29% -
Total Cost 313,149 308,777 312,692 315,600 320,957 315,355 315,728 -0.54%
-
Net Worth 185,811 182,057 180,180 178,303 172,672 172,672 167,042 7.37%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 11,261 11,261 11,261 7,507 7,507 7,507 7,507 31.13%
Div Payout % 54.51% 53.92% 53.41% 41.68% 44.33% 54.35% 58.52% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 185,811 182,057 180,180 178,303 172,672 172,672 167,042 7.37%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.19% 6.34% 6.32% 5.40% 5.01% 4.20% 3.90% -
ROE 11.12% 11.47% 11.70% 10.10% 9.81% 8.00% 7.68% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 177.85 175.64 177.84 177.75 180.03 175.38 175.05 1.06%
EPS 11.01 11.13 11.23 9.60 9.02 7.36 6.83 37.60%
DPS 6.00 6.00 6.00 4.00 4.00 4.00 4.00 31.13%
NAPS 0.99 0.97 0.96 0.95 0.92 0.92 0.89 7.37%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 119.22 117.74 119.21 119.15 120.68 117.56 117.34 1.06%
EPS 7.38 7.46 7.53 6.43 6.05 4.93 4.58 37.56%
DPS 4.02 4.02 4.02 2.68 2.68 2.68 2.68 31.13%
NAPS 0.6636 0.6502 0.6435 0.6368 0.6167 0.6167 0.5966 7.37%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.04 1.07 0.99 1.00 0.945 0.89 1.10 -
P/RPS 0.58 0.61 0.56 0.56 0.52 0.51 0.63 -5.37%
P/EPS 9.45 9.61 8.81 10.42 10.47 12.09 16.09 -29.93%
EY 10.58 10.40 11.35 9.60 9.55 8.27 6.21 42.78%
DY 5.77 5.61 6.06 4.00 4.23 4.49 3.64 36.06%
P/NAPS 1.05 1.10 1.03 1.05 1.03 0.97 1.24 -10.52%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 08/08/19 29/05/19 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 -
Price 1.00 1.06 1.08 1.06 1.00 0.99 1.01 -
P/RPS 0.56 0.60 0.61 0.60 0.56 0.56 0.58 -2.31%
P/EPS 9.08 9.53 9.61 11.05 11.08 13.45 14.78 -27.79%
EY 11.01 10.50 10.40 9.05 9.02 7.43 6.77 38.41%
DY 6.00 5.66 5.56 3.77 4.00 4.04 3.96 32.01%
P/NAPS 1.01 1.09 1.13 1.12 1.09 1.08 1.13 -7.23%

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