[BPPLAS] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 11.23%
YoY- 56.66%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 517,033 509,602 479,022 447,168 407,186 367,715 339,060 32.44%
PBT 44,503 50,578 54,025 56,771 51,678 50,033 42,638 2.89%
Tax -7,507 -8,822 -9,692 -10,305 -9,902 -10,619 -9,524 -14.65%
NP 36,996 41,756 44,333 46,466 41,776 39,414 33,114 7.66%
-
NP to SH 36,996 41,756 44,333 46,466 41,776 39,414 33,114 7.66%
-
Tax Rate 16.87% 17.44% 17.94% 18.15% 19.16% 21.22% 22.34% -
Total Cost 480,037 467,846 434,689 400,702 365,410 328,301 305,946 34.98%
-
Net Worth 247,701 242,071 233,627 230,812 225,225 221,471 212,087 10.89%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 16,888 19,704 21,113 22,521 20,645 18,768 16,891 -0.01%
Div Payout % 45.65% 47.19% 47.62% 48.47% 49.42% 47.62% 51.01% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 247,701 242,071 233,627 230,812 225,225 221,471 212,087 10.89%
NOSH 281,532 281,532 281,532 281,532 187,688 187,688 187,688 31.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.16% 8.19% 9.25% 10.39% 10.26% 10.72% 9.77% -
ROE 14.94% 17.25% 18.98% 20.13% 18.55% 17.80% 15.61% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 183.68 181.04 170.18 158.86 216.95 195.92 180.65 1.11%
EPS 13.14 14.83 15.75 16.51 22.26 21.00 17.64 -17.81%
DPS 6.00 7.00 7.50 8.00 11.00 10.00 9.00 -23.66%
NAPS 0.88 0.86 0.83 0.82 1.20 1.18 1.13 -15.34%
Adjusted Per Share Value based on latest NOSH - 281,532
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 183.71 181.07 170.21 158.89 144.68 130.66 120.48 32.44%
EPS 13.15 14.84 15.75 16.51 14.84 14.00 11.77 7.66%
DPS 6.00 7.00 7.50 8.00 7.34 6.67 6.00 0.00%
NAPS 0.8801 0.8601 0.8301 0.8201 0.8003 0.7869 0.7536 10.88%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.41 1.29 1.50 1.54 2.65 1.65 1.35 -
P/RPS 0.77 0.71 0.88 0.97 1.22 0.84 0.75 1.76%
P/EPS 10.73 8.70 9.52 9.33 11.91 7.86 7.65 25.27%
EY 9.32 11.50 10.50 10.72 8.40 12.73 13.07 -20.16%
DY 4.26 5.43 5.00 5.20 4.15 6.06 6.67 -25.81%
P/NAPS 1.60 1.50 1.81 1.88 2.21 1.40 1.19 21.79%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 15/08/22 23/05/22 22/02/22 22/11/21 20/08/21 27/05/21 -
Price 1.38 1.28 1.50 1.52 2.97 1.90 1.54 -
P/RPS 0.75 0.71 0.88 0.96 1.37 0.97 0.85 -7.99%
P/EPS 10.50 8.63 9.52 9.21 13.34 9.05 8.73 13.08%
EY 9.52 11.59 10.50 10.86 7.49 11.05 11.46 -11.62%
DY 4.35 5.47 5.00 5.26 3.70 5.26 5.84 -17.81%
P/NAPS 1.57 1.49 1.81 1.85 2.48 1.61 1.36 10.03%

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