[BPPLAS] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 1.1%
YoY- -28.2%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 316,597 331,192 333,778 328,557 324,358 283,458 283,962 1.82%
PBT 39,034 26,345 25,062 15,510 22,869 27,423 13,478 19.37%
Tax -9,373 -5,141 -3,976 -2,682 -5,002 -5,344 -3,371 18.56%
NP 29,661 21,204 21,086 12,828 17,867 22,079 10,107 19.63%
-
NP to SH 29,661 21,204 21,086 12,828 17,867 22,079 10,107 19.63%
-
Tax Rate 24.01% 19.51% 15.86% 17.29% 21.87% 19.49% 25.01% -
Total Cost 286,936 309,988 312,692 315,729 306,491 261,379 273,855 0.77%
-
Net Worth 206,456 191,441 180,180 167,042 165,157 164,656 154,642 4.92%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 15,015 11,261 11,261 7,507 15,014 14,968 11,045 5.24%
Div Payout % 50.62% 53.11% 53.41% 58.52% 84.03% 67.80% 109.29% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 206,456 191,441 180,180 167,042 165,157 164,656 154,642 4.92%
NOSH 187,688 187,688 187,688 187,688 187,678 187,110 184,098 0.32%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.37% 6.40% 6.32% 3.90% 5.51% 7.79% 3.56% -
ROE 14.37% 11.08% 11.70% 7.68% 10.82% 13.41% 6.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 168.68 176.46 177.84 175.05 172.83 151.49 154.24 1.50%
EPS 15.80 11.30 11.23 6.83 9.52 11.80 5.49 19.24%
DPS 8.00 6.00 6.00 4.00 8.00 8.00 6.00 4.90%
NAPS 1.10 1.02 0.96 0.89 0.88 0.88 0.84 4.59%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 112.49 117.68 118.60 116.74 115.25 100.72 100.90 1.82%
EPS 10.54 7.53 7.49 4.56 6.35 7.85 3.59 19.64%
DPS 5.34 4.00 4.00 2.67 5.33 5.32 3.92 5.28%
NAPS 0.7336 0.6802 0.6402 0.5935 0.5868 0.5851 0.5495 4.92%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.45 1.03 0.99 1.10 1.40 1.74 0.755 -
P/RPS 0.86 0.58 0.56 0.63 0.81 1.15 0.49 9.81%
P/EPS 9.18 9.12 8.81 16.09 14.71 14.75 13.75 -6.50%
EY 10.90 10.97 11.35 6.21 6.80 6.78 7.27 6.97%
DY 5.52 5.83 6.06 3.64 5.71 4.60 7.95 -5.89%
P/NAPS 1.32 1.01 1.03 1.24 1.59 1.98 0.90 6.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 24/02/20 28/02/19 26/02/18 24/02/17 15/02/16 13/02/15 -
Price 1.38 1.03 1.08 1.01 1.48 1.85 0.88 -
P/RPS 0.82 0.58 0.61 0.58 0.86 1.22 0.57 6.24%
P/EPS 8.73 9.12 9.61 14.78 15.55 15.68 16.03 -9.62%
EY 11.45 10.97 10.40 6.77 6.43 6.38 6.24 10.63%
DY 5.80 5.83 5.56 3.96 5.41 4.32 6.82 -2.66%
P/NAPS 1.25 1.01 1.13 1.13 1.68 2.10 1.05 2.94%

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