[BPPLAS] QoQ TTM Result on 30-Sep-2021 [#3]

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
TTM Result
Revenue	509,602	479,022	447,168	407,186	367,715	339,060	316,597	37.46%
YoY %	6.38%	7.12%	9.82%	10.73%	8.45%	7.10%	-	-
Horiz. %	160.96%	151.30%	141.24%	128.61%	116.15%	107.10%	100.00%	-
PBT	50,578	54,025	56,771	51,678	50,033	42,638	39,034	18.91%
YoY %	-6.38%	-4.84%	9.86%	3.29%	17.34%	9.23%	-	-
Horiz. %	129.57%	138.40%	145.44%	132.39%	128.18%	109.23%	100.00%	-
Tax	-8,822	-9,692	-10,305	-9,902	-10,619	-9,524	-9,373	-3.96%
YoY %	8.98%	5.95%	-4.07%	6.75%	-11.50%	-1.61%	-	-
Horiz. %	94.12%	103.40%	109.94%	105.64%	113.29%	101.61%	100.00%	-
NP	41,756	44,333	46,466	41,776	39,414	33,114	29,661	25.68%
YoY %	-5.81%	-4.59%	11.23%	5.99%	19.03%	11.64%	-	-
Horiz. %	140.78%	149.47%	156.66%	140.84%	132.88%	111.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,756	44,333	46,466	41,776	39,414	33,114	29,661	25.68%
YoY %	-5.81%	-4.59%	11.23%	5.99%	19.03%	11.64%	-	-
Horiz. %	140.78%	149.47%	156.66%	140.84%	132.88%	111.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.44%	17.94%	18.15%	19.16%	21.22%	22.34%	24.01%	-
YoY %	-2.79%	-1.16%	-5.27%	-9.71%	-5.01%	-6.96%	-	-
Horiz. %	72.64%	74.72%	75.59%	79.80%	88.38%	93.04%	100.00%	-
Total Cost	467,846	434,689	400,702	365,410	328,301	305,946	286,936	38.65%
YoY %	7.63%	8.48%	9.66%	11.30%	7.31%	6.63%	-	-
Horiz. %	163.05%	151.49%	139.65%	127.35%	114.42%	106.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,071	233,627	230,812	225,225	221,471	212,087	206,456	11.22%
YoY %	3.61%	1.22%	2.48%	1.70%	4.42%	2.73%	-	-
Horiz. %	117.25%	113.16%	111.80%	109.09%	107.27%	102.73%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Dividend
Div	19,704	21,113	22,521	20,645	18,768	16,891	15,015	19.92%
YoY %	-6.67%	-6.25%	9.09%	10.00%	11.11%	12.49%	-	-
Horiz. %	131.23%	140.61%	149.99%	137.50%	125.00%	112.49%	100.00%	-
Div Payout %	47.19%	47.62%	48.47%	49.42%	47.62%	51.01%	50.62%	-
YoY %	-0.90%	-1.75%	-1.92%	3.78%	-6.65%	0.77%	-	-
Horiz. %	93.22%	94.07%	95.75%	97.63%	94.07%	100.77%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Equity
Net Worth	242,071	233,627	230,812	225,225	221,471	212,087	206,456	11.22%
YoY %	3.61%	1.22%	2.48%	1.70%	4.42%	2.73%	-	-
Horiz. %	117.25%	113.16%	111.80%	109.09%	107.27%	102.73%	100.00%	-
NOSH	281,532	281,532	281,532	187,688	187,688	187,688	187,688	31.13%
YoY %	0.00%	0.00%	50.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	150.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Ratio Analysis
NP Margin	8.19%	9.25%	10.39%	10.26%	10.72%	9.77%	9.37%	-
YoY %	-11.46%	-10.97%	1.27%	-4.29%	9.72%	4.27%	-	-
Horiz. %	87.41%	98.72%	110.89%	109.50%	114.41%	104.27%	100.00%	-
ROE	17.25%	18.98%	20.13%	18.55%	17.80%	15.61%	14.37%	-
YoY %	-9.11%	-5.71%	8.52%	4.21%	14.03%	8.63%	-	-
Horiz. %	120.04%	132.08%	140.08%	129.09%	123.87%	108.63%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Per Share
RPS	181.04	170.18	158.86	216.95	195.92	180.65	168.68	4.84%
YoY %	6.38%	7.13%	-26.78%	10.73%	8.45%	7.10%	-	-
Horiz. %	107.33%	100.89%	94.18%	128.62%	116.15%	107.10%	100.00%	-
EPS	14.83	15.75	16.51	22.26	21.00	17.64	15.80	-4.14%
YoY %	-5.84%	-4.60%	-25.83%	6.00%	19.05%	11.65%	-	-
Horiz. %	93.86%	99.68%	104.49%	140.89%	132.91%	111.65%	100.00%	-
DPS	7.00	7.50	8.00	11.00	10.00	9.00	8.00	-8.53%
YoY %	-6.67%	-6.25%	-27.27%	10.00%	11.11%	12.50%	-	-
Horiz. %	87.50%	93.75%	100.00%	137.50%	125.00%	112.50%	100.00%	-
NAPS	0.86	0.83	0.82	1.20	1.18	1.13	1.10	-15.17%
YoY %	3.61%	1.22%	-31.67%	1.69%	4.42%	2.73%	-	-
Horiz. %	78.18%	75.45%	74.55%	109.09%	107.27%	102.73%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	181.07	170.21	158.89	144.68	130.66	120.48	112.49	37.46%
YoY %	6.38%	7.12%	9.82%	10.73%	8.45%	7.10%	-	-
Horiz. %	160.97%	151.31%	141.25%	128.62%	116.15%	107.10%	100.00%	-
EPS	14.84	15.75	16.51	14.84	14.00	11.77	10.54	25.69%
YoY %	-5.78%	-4.60%	11.25%	6.00%	18.95%	11.67%	-	-
Horiz. %	140.80%	149.43%	156.64%	140.80%	132.83%	111.67%	100.00%	-
DPS	7.00	7.50	8.00	7.34	6.67	6.00	5.34	19.83%
YoY %	-6.67%	-6.25%	8.99%	10.04%	11.17%	12.36%	-	-
Horiz. %	131.09%	140.45%	149.81%	137.45%	124.91%	112.36%	100.00%	-
NAPS	0.8601	0.8301	0.8201	0.8003	0.7869	0.7536	0.7336	11.22%
YoY %	3.61%	1.22%	2.47%	1.70%	4.42%	2.73%	-	-
Horiz. %	117.24%	113.15%	111.79%	109.09%	107.27%	102.73%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	-
Price	1.29	1.50	1.54	2.65	1.65	1.35	1.45	-
P/RPS	0.71	0.88	0.97	1.22	0.84	0.75	0.86	-12.02%
YoY %	-19.32%	-9.28%	-20.49%	45.24%	12.00%	-12.79%	-	-
Horiz. %	82.56%	102.33%	112.79%	141.86%	97.67%	87.21%	100.00%	-
P/EPS	8.70	9.52	9.33	11.91	7.86	7.65	9.18	-3.52%
YoY %	-8.61%	2.04%	-21.66%	51.53%	2.75%	-16.67%	-	-
Horiz. %	94.77%	103.70%	101.63%	129.74%	85.62%	83.33%	100.00%	-
EY	11.50	10.50	10.72	8.40	12.73	13.07	10.90	3.64%
YoY %	9.52%	-2.05%	27.62%	-34.01%	-2.60%	19.91%	-	-
Horiz. %	105.50%	96.33%	98.35%	77.06%	116.79%	119.91%	100.00%	-
DY	5.43	5.00	5.20	4.15	6.06	6.67	5.52	-1.09%
YoY %	8.60%	-3.85%	25.30%	-31.52%	-9.15%	20.83%	-	-
Horiz. %	98.37%	90.58%	94.20%	75.18%	109.78%	120.83%	100.00%	-
P/NAPS	1.50	1.81	1.88	2.21	1.40	1.19	1.32	8.92%
YoY %	-17.13%	-3.72%	-14.93%	57.86%	17.65%	-9.85%	-	-
Horiz. %	113.64%	137.12%	142.42%	167.42%	106.06%	90.15%	100.00%	-

	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	CAGR
Price Multiplier on Announcement Date
Date	15/08/22	23/05/22	22/02/22	22/11/21	20/08/21	27/05/21	24/02/21	-
Price	1.28	1.50	1.52	2.97	1.90	1.54	1.38	-
P/RPS	0.71	0.88	0.96	1.37	0.97	0.85	0.82	-9.17%
YoY %	-19.32%	-8.33%	-29.93%	41.24%	14.12%	3.66%	-	-
Horiz. %	86.59%	107.32%	117.07%	167.07%	118.29%	103.66%	100.00%	-
P/EPS	8.63	9.52	9.21	13.34	9.05	8.73	8.73	-0.76%
YoY %	-9.35%	3.37%	-30.96%	47.40%	3.67%	0.00%	-	-
Horiz. %	98.85%	109.05%	105.50%	152.81%	103.67%	100.00%	100.00%	-
EY	11.59	10.50	10.86	7.49	11.05	11.46	11.45	0.81%
YoY %	10.38%	-3.31%	44.99%	-32.22%	-3.58%	0.09%	-	-
Horiz. %	101.22%	91.70%	94.85%	65.41%	96.51%	100.09%	100.00%	-
DY	5.47	5.00	5.26	3.70	5.26	5.84	5.80	-3.84%
YoY %	9.40%	-4.94%	42.16%	-29.66%	-9.93%	0.69%	-	-
Horiz. %	94.31%	86.21%	90.69%	63.79%	90.69%	100.69%	100.00%	-
P/NAPS	1.49	1.81	1.85	2.48	1.61	1.36	1.25	12.45%
YoY %	-17.68%	-2.16%	-25.40%	54.04%	18.38%	8.80%	-	-
Horiz. %	119.20%	144.80%	148.00%	198.40%	128.80%	108.80%	100.00%	-

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

Featured Posts

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

CLASSITA

0.04

0.00

41,434,200

PMHLDG

0.30

+0.005

25,199,300

MRCB

0.72

+0.03

24,119,300

ICONIC

0.12

0.00

21,854,200

AHB

0.16

+0.015

21,080,300

HSI-HUT

0.175

-0.015

17,439,900

0.11

+0.005

16,129,200

More active Stocks

SBAGAN

5.40

+0.43

128,500

KLUANG

5.10

+0.29

52,900

KLK

23.20

+0.28

100

MCEHLDG

1.95

+0.24

3,594,000

KUCHAI

2.04

+0.21

340,600

UTDPLT

25.66

+0.16

27,200

MCEHLDG-WA

1.22

+0.13

875,100

VSTECS

3.69

+0.11

3,414,300

HSI-CVH

0.995

+0.085

93,000

HLIND

10.92

+0.08

1,300

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

HLBANK

19.50

-0.10

2,300

HEIM

23.80

-0.10

500

DLADY

33.28

-0.10

500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PIE

5.88

-0.07

26,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More