[BPPLAS] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.4%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 458,646 488,008 502,595 517,033 509,602 479,022 447,168 1.70%
PBT 34,458 37,469 36,007 44,503 50,578 54,025 56,771 -28.37%
Tax -5,498 -6,175 -5,469 -7,507 -8,822 -9,692 -10,305 -34.29%
NP 28,960 31,294 30,538 36,996 41,756 44,333 46,466 -27.09%
-
NP to SH 28,960 31,294 30,538 36,996 41,756 44,333 46,466 -27.09%
-
Tax Rate 15.96% 16.48% 15.19% 16.87% 17.44% 17.94% 18.15% -
Total Cost 429,686 456,714 472,057 480,037 467,846 434,689 400,702 4.77%
-
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,481 15,481 15,481 16,888 19,704 21,113 22,521 -22.16%
Div Payout % 53.46% 49.47% 50.70% 45.65% 47.19% 47.62% 48.47% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 258,960 250,516 244,886 247,701 242,071 233,627 230,812 7.99%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 281,532 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.31% 6.41% 6.08% 7.16% 8.19% 9.25% 10.39% -
ROE 11.18% 12.49% 12.47% 14.94% 17.25% 18.98% 20.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 162.94 173.37 178.56 183.68 181.04 170.18 158.86 1.70%
EPS 10.29 11.12 10.85 13.14 14.83 15.75 16.51 -27.09%
DPS 5.50 5.50 5.50 6.00 7.00 7.50 8.00 -22.15%
NAPS 0.92 0.89 0.87 0.88 0.86 0.83 0.82 7.99%
Adjusted Per Share Value based on latest NOSH - 281,532
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 163.80 174.29 179.50 184.65 182.00 171.08 159.70 1.70%
EPS 10.34 11.18 10.91 13.21 14.91 15.83 16.60 -27.12%
DPS 5.53 5.53 5.53 6.03 7.04 7.54 8.04 -22.13%
NAPS 0.9249 0.8947 0.8746 0.8846 0.8645 0.8344 0.8243 8.00%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.21 1.18 1.26 1.41 1.29 1.50 1.54 -
P/RPS 0.74 0.68 0.71 0.77 0.71 0.88 0.97 -16.55%
P/EPS 11.76 10.61 11.61 10.73 8.70 9.52 9.33 16.73%
EY 8.50 9.42 8.61 9.32 11.50 10.50 10.72 -14.36%
DY 4.55 4.66 4.37 4.26 5.43 5.00 5.20 -8.53%
P/NAPS 1.32 1.33 1.45 1.60 1.50 1.81 1.88 -21.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 22/08/23 26/05/23 27/02/23 21/11/22 15/08/22 23/05/22 22/02/22 -
Price 1.26 1.22 1.29 1.38 1.28 1.50 1.52 -
P/RPS 0.77 0.70 0.72 0.75 0.71 0.88 0.96 -13.70%
P/EPS 12.25 10.97 11.89 10.50 8.63 9.52 9.21 21.00%
EY 8.17 9.11 8.41 9.52 11.59 10.50 10.86 -17.32%
DY 4.37 4.51 4.26 4.35 5.47 5.00 5.26 -11.65%
P/NAPS 1.37 1.37 1.48 1.57 1.49 1.81 1.85 -18.19%

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