[BPPLAS] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 7.93%
YoY- 38.93%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 367,715 339,060 316,597 315,001 321,549 327,962 331,192 7.22%
PBT 50,033 42,638 39,034 37,392 33,876 28,746 26,345 53.41%
Tax -10,619 -9,524 -9,373 -8,300 -6,921 -5,735 -5,141 62.26%
NP 39,414 33,114 29,661 29,092 26,955 23,011 21,204 51.23%
-
NP to SH 39,414 33,114 29,661 29,092 26,955 23,011 21,204 51.23%
-
Tax Rate 21.22% 22.34% 24.01% 22.20% 20.43% 19.95% 19.51% -
Total Cost 328,301 305,946 286,936 285,909 294,594 304,951 309,988 3.90%
-
Net Worth 221,471 212,087 206,456 202,703 198,949 193,318 191,441 10.21%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 18,768 16,891 15,015 15,015 15,015 11,261 11,261 40.61%
Div Payout % 47.62% 51.01% 50.62% 51.61% 55.70% 48.94% 53.11% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 221,471 212,087 206,456 202,703 198,949 193,318 191,441 10.21%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 10.72% 9.77% 9.37% 9.24% 8.38% 7.02% 6.40% -
ROE 17.80% 15.61% 14.37% 14.35% 13.55% 11.90% 11.08% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 195.92 180.65 168.68 167.83 171.32 174.74 176.46 7.22%
EPS 21.00 17.64 15.80 15.50 14.36 12.26 11.30 51.21%
DPS 10.00 9.00 8.00 8.00 8.00 6.00 6.00 40.61%
NAPS 1.18 1.13 1.10 1.08 1.06 1.03 1.02 10.21%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 130.61 120.43 112.46 111.89 114.21 116.49 117.64 7.22%
EPS 14.00 11.76 10.54 10.33 9.57 8.17 7.53 51.25%
DPS 6.67 6.00 5.33 5.33 5.33 4.00 4.00 40.66%
NAPS 0.7867 0.7533 0.7333 0.72 0.7067 0.6867 0.68 10.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.65 1.35 1.45 1.44 1.10 0.83 1.03 -
P/RPS 0.84 0.75 0.86 0.86 0.64 0.47 0.58 28.03%
P/EPS 7.86 7.65 9.18 9.29 7.66 6.77 9.12 -9.44%
EY 12.73 13.07 10.90 10.76 13.06 14.77 10.97 10.43%
DY 6.06 6.67 5.52 5.56 7.27 7.23 5.83 2.61%
P/NAPS 1.40 1.19 1.32 1.33 1.04 0.81 1.01 24.34%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 20/08/21 27/05/21 24/02/21 23/11/20 10/08/20 14/05/20 24/02/20 -
Price 1.90 1.54 1.38 1.59 1.40 1.07 1.03 -
P/RPS 0.97 0.85 0.82 0.95 0.82 0.61 0.58 40.93%
P/EPS 9.05 8.73 8.73 10.26 9.75 8.73 9.12 -0.51%
EY 11.05 11.46 11.45 9.75 10.26 11.46 10.97 0.48%
DY 5.26 5.84 5.80 5.03 5.71 5.61 5.83 -6.63%
P/NAPS 1.61 1.36 1.25 1.47 1.32 1.04 1.01 36.49%

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