[BPPLAS] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
01-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.47%
YoY- 78.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 418,022 315,786 335,072 335,008 316,332 328,334 268,092 7.67%
PBT 61,260 39,262 24,200 25,706 14,376 28,746 19,714 20.77%
Tax -12,372 -9,880 -6,320 -6,978 -3,862 -6,800 -4,058 20.39%
NP 48,888 29,382 17,880 18,728 10,514 21,946 15,656 20.87%
-
NP to SH 48,888 29,382 17,880 18,728 10,514 21,946 15,656 20.87%
-
Tax Rate 20.20% 25.16% 26.12% 27.15% 26.86% 23.66% 20.58% -
Total Cost 369,134 286,404 317,192 316,280 305,818 306,388 252,436 6.53%
-
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 22,522 15,015 7,507 7,507 7,507 15,015 11,261 12.23%
Div Payout % 46.07% 51.10% 41.99% 40.09% 71.40% 68.42% 71.93% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.70% 9.30% 5.34% 5.59% 3.32% 6.68% 5.84% -
ROE 22.07% 14.77% 9.62% 10.85% 6.44% 13.14% 9.81% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 222.72 168.25 178.53 178.49 168.54 174.94 142.84 7.67%
EPS 26.04 15.66 9.52 9.98 5.60 11.70 8.38 20.77%
DPS 12.00 8.00 4.00 4.00 4.00 8.00 6.00 12.23%
NAPS 1.18 1.06 0.99 0.92 0.87 0.89 0.85 5.61%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 149.29 112.78 119.67 119.65 112.98 117.26 95.75 7.67%
EPS 17.46 10.49 6.39 6.69 3.75 7.84 5.59 20.88%
DPS 8.04 5.36 2.68 2.68 2.68 5.36 4.02 12.23%
NAPS 0.791 0.7105 0.6636 0.6167 0.5832 0.5966 0.5698 5.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.10 1.04 0.945 1.42 1.58 0.90 -
P/RPS 0.74 0.65 0.58 0.53 0.84 0.90 0.63 2.71%
P/EPS 6.33 7.03 10.92 9.47 25.35 13.51 10.79 -8.49%
EY 15.79 14.23 9.16 10.56 3.94 7.40 9.27 9.27%
DY 7.27 7.27 3.85 4.23 2.82 5.06 6.67 1.44%
P/NAPS 1.40 1.04 1.05 1.03 1.63 1.78 1.06 4.74%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 10/08/20 08/08/19 01/08/18 22/08/17 12/08/16 14/08/15 -
Price 1.90 1.40 1.00 1.00 1.36 1.66 0.97 -
P/RPS 0.85 0.83 0.56 0.56 0.81 0.95 0.68 3.78%
P/EPS 7.29 8.94 10.50 10.02 24.28 14.20 11.63 -7.48%
EY 13.71 11.18 9.53 9.98 4.12 7.04 8.60 8.07%
DY 6.32 5.71 4.00 4.00 2.94 4.82 6.19 0.34%
P/NAPS 1.61 1.32 1.01 1.09 1.56 1.87 1.14 5.91%

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