[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.65%
YoY- 54.47%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 429,754 308,969 330,557 330,796 324,054 324,761 269,848 8.05%
PBT 56,973 40,114 25,385 24,962 14,380 26,117 23,886 15.57%
Tax -10,897 -10,192 -5,980 -5,364 -1,692 -7,426 -5,512 12.01%
NP 46,076 29,922 19,405 19,598 12,688 18,690 18,374 16.54%
-
NP to SH 46,076 29,922 19,405 19,598 12,688 18,690 18,374 16.54%
-
Tax Rate 19.13% 25.41% 23.56% 21.49% 11.77% 28.43% 23.08% -
Total Cost 383,678 279,046 311,152 311,197 311,366 306,070 251,473 7.28%
-
Net Worth 225,225 202,703 187,688 178,303 167,042 165,165 157,657 6.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 22,522 15,015 10,010 10,010 10,010 15,015 12,512 10.28%
Div Payout % 48.88% 50.18% 51.58% 51.08% 78.89% 80.33% 68.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 225,225 202,703 187,688 178,303 167,042 165,165 157,657 6.11%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 10.72% 9.68% 5.87% 5.92% 3.92% 5.76% 6.81% -
ROE 20.46% 14.76% 10.34% 10.99% 7.60% 11.32% 11.65% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 228.97 164.62 176.12 176.25 172.66 173.03 143.77 8.05%
EPS 24.55 15.95 10.33 10.44 6.76 9.96 9.83 16.46%
DPS 12.00 8.00 5.33 5.33 5.33 8.00 6.67 10.27%
NAPS 1.20 1.08 1.00 0.95 0.89 0.88 0.84 6.11%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 153.48 110.35 118.06 118.14 115.73 115.99 96.37 8.05%
EPS 16.46 10.69 6.93 7.00 4.53 6.68 6.56 16.55%
DPS 8.04 5.36 3.58 3.58 3.58 5.36 4.47 10.26%
NAPS 0.8044 0.7239 0.6703 0.6368 0.5966 0.5899 0.5631 6.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.65 1.44 1.00 1.00 1.15 1.56 1.21 -
P/RPS 1.16 0.87 0.57 0.57 0.67 0.90 0.84 5.52%
P/EPS 10.79 9.03 9.67 9.58 17.01 15.67 12.36 -2.23%
EY 9.26 11.07 10.34 10.44 5.88 6.38 8.09 2.27%
DY 4.53 5.56 5.33 5.33 4.64 5.13 5.51 -3.20%
P/NAPS 2.21 1.33 1.00 1.05 1.29 1.77 1.44 7.39%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 22/11/21 23/11/20 25/11/19 26/11/18 28/11/17 18/11/16 13/11/15 -
Price 2.97 1.59 1.07 1.06 1.16 1.54 1.52 -
P/RPS 1.30 0.97 0.61 0.60 0.67 0.89 1.06 3.45%
P/EPS 12.10 9.97 10.35 10.15 17.16 15.46 15.53 -4.07%
EY 8.27 10.03 9.66 9.85 5.83 6.47 6.44 4.25%
DY 4.04 5.03 4.98 5.03 4.60 5.19 4.39 -1.37%
P/NAPS 2.48 1.47 1.07 1.12 1.30 1.75 1.81 5.38%

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