[BPPLAS] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 1.26%
YoY- 0.56%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 315,001 321,549 327,962 331,192 333,599 333,810 329,664 -2.97%
PBT 37,392 33,876 28,746 26,345 25,378 24,308 24,201 33.54%
Tax -8,300 -6,921 -5,735 -5,141 -4,438 -3,647 -3,314 84.11%
NP 29,092 26,955 23,011 21,204 20,940 20,661 20,887 24.64%
-
NP to SH 29,092 26,955 23,011 21,204 20,940 20,661 20,887 24.64%
-
Tax Rate 22.20% 20.43% 19.95% 19.51% 17.49% 15.00% 13.69% -
Total Cost 285,909 294,594 304,951 309,988 312,659 313,149 308,777 -4.98%
-
Net Worth 202,703 198,949 193,318 191,441 187,688 185,811 182,057 7.40%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 15,015 15,015 11,261 11,261 11,261 11,261 11,261 21.07%
Div Payout % 51.61% 55.70% 48.94% 53.11% 53.78% 54.51% 53.92% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 202,703 198,949 193,318 191,441 187,688 185,811 182,057 7.40%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 9.24% 8.38% 7.02% 6.40% 6.28% 6.19% 6.34% -
ROE 14.35% 13.55% 11.90% 11.08% 11.16% 11.12% 11.47% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 167.83 171.32 174.74 176.46 177.74 177.85 175.64 -2.97%
EPS 15.50 14.36 12.26 11.30 11.16 11.01 11.13 24.63%
DPS 8.00 8.00 6.00 6.00 6.00 6.00 6.00 21.07%
NAPS 1.08 1.06 1.03 1.02 1.00 0.99 0.97 7.40%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 111.89 114.21 116.49 117.64 118.49 118.57 117.10 -2.98%
EPS 10.33 9.57 8.17 7.53 7.44 7.34 7.42 24.60%
DPS 5.33 5.33 4.00 4.00 4.00 4.00 4.00 21.02%
NAPS 0.72 0.7067 0.6867 0.68 0.6667 0.66 0.6467 7.39%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.44 1.10 0.83 1.03 1.00 1.04 1.07 -
P/RPS 0.86 0.64 0.47 0.58 0.56 0.58 0.61 25.65%
P/EPS 9.29 7.66 6.77 9.12 8.96 9.45 9.61 -2.22%
EY 10.76 13.06 14.77 10.97 11.16 10.58 10.40 2.28%
DY 5.56 7.27 7.23 5.83 6.00 5.77 5.61 -0.59%
P/NAPS 1.33 1.04 0.81 1.01 1.00 1.05 1.10 13.45%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 10/08/20 14/05/20 24/02/20 25/11/19 08/08/19 29/05/19 -
Price 1.59 1.40 1.07 1.03 1.07 1.00 1.06 -
P/RPS 0.95 0.82 0.61 0.58 0.60 0.56 0.60 35.73%
P/EPS 10.26 9.75 8.73 9.12 9.59 9.08 9.53 5.02%
EY 9.75 10.26 11.46 10.97 10.43 11.01 10.50 -4.80%
DY 5.03 5.71 5.61 5.83 5.61 6.00 5.66 -7.54%
P/NAPS 1.47 1.32 1.04 1.01 1.07 1.01 1.09 21.99%

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