[BPPLAS] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
20-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 26.33%
YoY- 66.39%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 454,992 542,890 418,022 315,786 335,072 335,008 316,332 6.24%
PBT 45,776 48,874 61,260 39,262 24,200 25,706 14,376 21.28%
Tax -9,464 -9,406 -12,372 -9,880 -6,320 -6,978 -3,862 16.10%
NP 36,312 39,468 48,888 29,382 17,880 18,728 10,514 22.93%
-
NP to SH 36,312 39,468 48,888 29,382 17,880 18,728 10,514 22.93%
-
Tax Rate 20.67% 19.25% 20.20% 25.16% 26.12% 27.15% 26.86% -
Total Cost 418,680 503,422 369,134 286,404 317,192 316,280 305,818 5.37%
-
Net Worth 258,960 242,071 221,471 198,949 185,811 172,672 163,288 7.98%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 16,888 16,888 22,522 15,015 7,507 7,507 7,507 14.46%
Div Payout % 46.51% 42.79% 46.07% 51.10% 41.99% 40.09% 71.40% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 258,960 242,071 221,471 198,949 185,811 172,672 163,288 7.98%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.98% 7.27% 11.70% 9.30% 5.34% 5.59% 3.32% -
ROE 14.02% 16.30% 22.07% 14.77% 9.62% 10.85% 6.44% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 161.64 192.87 222.72 168.25 178.53 178.49 168.54 -0.69%
EPS 12.90 14.02 26.04 15.66 9.52 9.98 5.60 14.91%
DPS 6.00 6.00 12.00 8.00 4.00 4.00 4.00 6.98%
NAPS 0.92 0.86 1.18 1.06 0.99 0.92 0.87 0.93%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 161.67 192.90 148.53 112.21 119.06 119.04 112.40 6.24%
EPS 12.90 14.02 17.37 10.44 6.35 6.65 3.74 22.90%
DPS 6.00 6.00 8.00 5.34 2.67 2.67 2.67 14.44%
NAPS 0.9202 0.8601 0.7869 0.7069 0.6602 0.6135 0.5802 7.98%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.21 1.29 1.65 1.10 1.04 0.945 1.42 -
P/RPS 0.75 0.67 0.74 0.65 0.58 0.53 0.84 -1.87%
P/EPS 9.38 9.20 6.33 7.03 10.92 9.47 25.35 -15.26%
EY 10.66 10.87 15.79 14.23 9.16 10.56 3.94 18.03%
DY 4.96 4.65 7.27 7.27 3.85 4.23 2.82 9.86%
P/NAPS 1.32 1.50 1.40 1.04 1.05 1.03 1.63 -3.45%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 15/08/22 20/08/21 10/08/20 08/08/19 01/08/18 22/08/17 -
Price 1.26 1.28 1.90 1.40 1.00 1.00 1.36 -
P/RPS 0.78 0.66 0.85 0.83 0.56 0.56 0.81 -0.62%
P/EPS 9.77 9.13 7.29 8.94 10.50 10.02 24.28 -14.07%
EY 10.24 10.95 13.71 11.18 9.53 9.98 4.12 16.37%
DY 4.76 4.69 6.32 5.71 4.00 4.00 2.94 8.35%
P/NAPS 1.37 1.49 1.61 1.32 1.01 1.09 1.56 -2.14%

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