[BPPLAS] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -17.46%
YoY- -34.28%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 455,130 458,646 488,008 502,595 517,033 509,602 479,022 -3.35%
PBT 36,965 34,458 37,469 36,007 44,503 50,578 54,025 -22.33%
Tax -6,102 -5,498 -6,175 -5,469 -7,507 -8,822 -9,692 -26.52%
NP 30,863 28,960 31,294 30,538 36,996 41,756 44,333 -21.43%
-
NP to SH 30,863 28,960 31,294 30,538 36,996 41,756 44,333 -21.43%
-
Tax Rate 16.51% 15.96% 16.48% 15.19% 16.87% 17.44% 17.94% -
Total Cost 424,267 429,686 456,714 472,057 480,037 467,846 434,689 -1.60%
-
Net Worth 261,775 258,960 250,516 244,886 247,701 242,071 233,627 7.87%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 16,888 15,481 15,481 15,481 16,888 19,704 21,113 -13.81%
Div Payout % 54.72% 53.46% 49.47% 50.70% 45.65% 47.19% 47.62% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 261,775 258,960 250,516 244,886 247,701 242,071 233,627 7.87%
NOSH 281,532 281,532 281,532 281,532 281,532 281,532 281,532 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.78% 6.31% 6.41% 6.08% 7.16% 8.19% 9.25% -
ROE 11.79% 11.18% 12.49% 12.47% 14.94% 17.25% 18.98% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 161.69 162.94 173.37 178.56 183.68 181.04 170.18 -3.35%
EPS 10.96 10.29 11.12 10.85 13.14 14.83 15.75 -21.45%
DPS 6.00 5.50 5.50 5.50 6.00 7.00 7.50 -13.81%
NAPS 0.93 0.92 0.89 0.87 0.88 0.86 0.83 7.87%
Adjusted Per Share Value based on latest NOSH - 281,532
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 162.55 163.80 174.29 179.50 184.65 182.00 171.08 -3.34%
EPS 11.02 10.34 11.18 10.91 13.21 14.91 15.83 -21.43%
DPS 6.03 5.53 5.53 5.53 6.03 7.04 7.54 -13.82%
NAPS 0.9349 0.9249 0.8947 0.8746 0.8846 0.8645 0.8344 7.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.23 1.21 1.18 1.26 1.41 1.29 1.50 -
P/RPS 0.76 0.74 0.68 0.71 0.77 0.71 0.88 -9.30%
P/EPS 11.22 11.76 10.61 11.61 10.73 8.70 9.52 11.56%
EY 8.91 8.50 9.42 8.61 9.32 11.50 10.50 -10.35%
DY 4.88 4.55 4.66 4.37 4.26 5.43 5.00 -1.60%
P/NAPS 1.32 1.32 1.33 1.45 1.60 1.50 1.81 -18.96%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 22/08/23 26/05/23 27/02/23 21/11/22 15/08/22 23/05/22 -
Price 1.24 1.26 1.22 1.29 1.38 1.28 1.50 -
P/RPS 0.77 0.77 0.70 0.72 0.75 0.71 0.88 -8.50%
P/EPS 11.31 12.25 10.97 11.89 10.50 8.63 9.52 12.16%
EY 8.84 8.17 9.11 8.41 9.52 11.59 10.50 -10.82%
DY 4.84 4.37 4.51 4.26 4.35 5.47 5.00 -2.14%
P/NAPS 1.33 1.37 1.37 1.48 1.57 1.49 1.81 -18.55%

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