[BPPLAS] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
14-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 8.52%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 316,597 315,001 321,549 327,962 331,192 333,599 333,810 -3.45%
PBT 39,034 37,392 33,876 28,746 26,345 25,378 24,308 36.93%
Tax -9,373 -8,300 -6,921 -5,735 -5,141 -4,438 -3,647 87.09%
NP 29,661 29,092 26,955 23,011 21,204 20,940 20,661 27.11%
-
NP to SH 29,661 29,092 26,955 23,011 21,204 20,940 20,661 27.11%
-
Tax Rate 24.01% 22.20% 20.43% 19.95% 19.51% 17.49% 15.00% -
Total Cost 286,936 285,909 294,594 304,951 309,988 312,659 313,149 -5.63%
-
Net Worth 206,456 202,703 198,949 193,318 191,441 187,688 185,811 7.24%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 15,015 15,015 15,015 11,261 11,261 11,261 11,261 21.03%
Div Payout % 50.62% 51.61% 55.70% 48.94% 53.11% 53.78% 54.51% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 206,456 202,703 198,949 193,318 191,441 187,688 185,811 7.24%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.37% 9.24% 8.38% 7.02% 6.40% 6.28% 6.19% -
ROE 14.37% 14.35% 13.55% 11.90% 11.08% 11.16% 11.12% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 168.68 167.83 171.32 174.74 176.46 177.74 177.85 -3.45%
EPS 15.80 15.50 14.36 12.26 11.30 11.16 11.01 27.08%
DPS 8.00 8.00 8.00 6.00 6.00 6.00 6.00 21.03%
NAPS 1.10 1.08 1.06 1.03 1.02 1.00 0.99 7.24%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 113.07 112.50 114.84 117.13 118.28 119.14 119.22 -3.45%
EPS 10.59 10.39 9.63 8.22 7.57 7.48 7.38 27.08%
DPS 5.36 5.36 5.36 4.02 4.02 4.02 4.02 21.03%
NAPS 0.7373 0.7239 0.7105 0.6904 0.6837 0.6703 0.6636 7.23%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.45 1.44 1.10 0.83 1.03 1.00 1.04 -
P/RPS 0.86 0.86 0.64 0.47 0.58 0.56 0.58 29.87%
P/EPS 9.18 9.29 7.66 6.77 9.12 8.96 9.45 -1.90%
EY 10.90 10.76 13.06 14.77 10.97 11.16 10.58 1.99%
DY 5.52 5.56 7.27 7.23 5.83 6.00 5.77 -2.89%
P/NAPS 1.32 1.33 1.04 0.81 1.01 1.00 1.05 16.40%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 23/11/20 10/08/20 14/05/20 24/02/20 25/11/19 08/08/19 -
Price 1.38 1.59 1.40 1.07 1.03 1.07 1.00 -
P/RPS 0.82 0.95 0.82 0.61 0.58 0.60 0.56 28.79%
P/EPS 8.73 10.26 9.75 8.73 9.12 9.59 9.08 -2.57%
EY 11.45 9.75 10.26 11.46 10.97 10.43 11.01 2.63%
DY 5.80 5.03 5.71 5.61 5.83 5.61 6.00 -2.22%
P/NAPS 1.25 1.47 1.32 1.04 1.01 1.07 1.01 15.19%

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