[BPPLAS] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 7.68%
YoY- -12.11%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 333,778 333,612 337,894 329,168 328,556 323,828 318,357 3.19%
PBT 25,062 23,448 21,177 17,257 15,510 14,065 15,682 36.57%
Tax -3,976 -5,436 -4,240 -3,444 -2,682 -701 -3,533 8.17%
NP 21,086 18,012 16,937 13,813 12,828 13,364 12,149 44.27%
-
NP to SH 21,086 18,012 16,937 13,813 12,828 13,364 12,149 44.27%
-
Tax Rate 15.86% 23.18% 20.02% 19.96% 17.29% 4.98% 22.53% -
Total Cost 312,692 315,600 320,957 315,355 315,728 310,464 306,208 1.40%
-
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 11,261 7,507 7,507 7,507 7,507 11,261 11,261 0.00%
Div Payout % 53.41% 41.68% 44.33% 54.35% 58.52% 84.27% 92.69% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 180,180 178,303 172,672 172,672 167,042 167,042 163,288 6.76%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.32% 5.40% 5.01% 4.20% 3.90% 4.13% 3.82% -
ROE 11.70% 10.10% 9.81% 8.00% 7.68% 8.00% 7.44% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 177.84 177.75 180.03 175.38 175.05 172.54 169.62 3.19%
EPS 11.23 9.60 9.02 7.36 6.83 7.12 6.47 44.28%
DPS 6.00 4.00 4.00 4.00 4.00 6.00 6.00 0.00%
NAPS 0.96 0.95 0.92 0.92 0.89 0.89 0.87 6.76%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 119.21 119.15 120.68 117.56 117.34 115.65 113.70 3.19%
EPS 7.53 6.43 6.05 4.93 4.58 4.77 4.34 44.24%
DPS 4.02 2.68 2.68 2.68 2.68 4.02 4.02 0.00%
NAPS 0.6435 0.6368 0.6167 0.6167 0.5966 0.5966 0.5832 6.76%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.99 1.00 0.945 0.89 1.10 1.15 1.42 -
P/RPS 0.56 0.56 0.52 0.51 0.63 0.67 0.84 -23.62%
P/EPS 8.81 10.42 10.47 12.09 16.09 16.15 21.94 -45.48%
EY 11.35 9.60 9.55 8.27 6.21 6.19 4.56 83.35%
DY 6.06 4.00 4.23 4.49 3.64 5.22 4.23 27.00%
P/NAPS 1.03 1.05 1.03 0.97 1.24 1.29 1.63 -26.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 26/11/18 01/08/18 30/05/18 26/02/18 28/11/17 22/08/17 -
Price 1.08 1.06 1.00 0.99 1.01 1.16 1.36 -
P/RPS 0.61 0.60 0.56 0.56 0.58 0.67 0.80 -16.49%
P/EPS 9.61 11.05 11.08 13.45 14.78 16.29 21.01 -40.55%
EY 10.40 9.05 9.02 7.43 6.77 6.14 4.76 68.13%
DY 5.56 3.77 4.00 4.04 3.96 5.17 4.41 16.65%
P/NAPS 1.13 1.12 1.09 1.08 1.13 1.30 1.56 -19.29%

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