[BPPLAS] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.59%
YoY- 64.37%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 447,168 316,597 331,192 333,778 328,557 324,358 283,458 7.88%
PBT 56,771 39,034 26,345 25,062 15,510 22,869 27,423 12.88%
Tax -10,305 -9,373 -5,141 -3,976 -2,682 -5,002 -5,344 11.55%
NP 46,466 29,661 21,204 21,086 12,828 17,867 22,079 13.19%
-
NP to SH 46,466 29,661 21,204 21,086 12,828 17,867 22,079 13.19%
-
Tax Rate 18.15% 24.01% 19.51% 15.86% 17.29% 21.87% 19.49% -
Total Cost 400,702 286,936 309,988 312,692 315,729 306,491 261,379 7.37%
-
Net Worth 230,812 206,456 191,441 180,180 167,042 165,157 164,656 5.78%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 30,962 15,015 11,261 11,261 7,507 15,014 14,968 12.86%
Div Payout % 66.64% 50.62% 53.11% 53.41% 58.52% 84.03% 67.80% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 230,812 206,456 191,441 180,180 167,042 165,157 164,656 5.78%
NOSH 281,532 187,688 187,688 187,688 187,688 187,678 187,110 7.03%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 10.39% 9.37% 6.40% 6.32% 3.90% 5.51% 7.79% -
ROE 20.13% 14.37% 11.08% 11.70% 7.68% 10.82% 13.41% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 158.86 168.68 176.46 177.84 175.05 172.83 151.49 0.79%
EPS 16.51 15.80 11.30 11.23 6.83 9.52 11.80 5.75%
DPS 11.00 8.00 6.00 6.00 4.00 8.00 8.00 5.44%
NAPS 0.82 1.10 1.02 0.96 0.89 0.88 0.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 158.89 112.49 117.68 118.60 116.74 115.25 100.72 7.88%
EPS 16.51 10.54 7.53 7.49 4.56 6.35 7.85 13.17%
DPS 11.00 5.34 4.00 4.00 2.67 5.33 5.32 12.85%
NAPS 0.8201 0.7336 0.6802 0.6402 0.5935 0.5868 0.5851 5.78%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.54 1.45 1.03 0.99 1.10 1.40 1.74 -
P/RPS 0.97 0.86 0.58 0.56 0.63 0.81 1.15 -2.79%
P/EPS 9.33 9.18 9.12 8.81 16.09 14.71 14.75 -7.34%
EY 10.72 10.90 10.97 11.35 6.21 6.80 6.78 7.92%
DY 7.14 5.52 5.83 6.06 3.64 5.71 4.60 7.59%
P/NAPS 1.88 1.32 1.01 1.03 1.24 1.59 1.98 -0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 24/02/21 24/02/20 28/02/19 26/02/18 24/02/17 15/02/16 -
Price 1.52 1.38 1.03 1.08 1.01 1.48 1.85 -
P/RPS 0.96 0.82 0.58 0.61 0.58 0.86 1.22 -3.91%
P/EPS 9.21 8.73 9.12 9.61 14.78 15.55 15.68 -8.47%
EY 10.86 11.45 10.97 10.40 6.77 6.43 6.38 9.26%
DY 7.24 5.80 5.83 5.56 3.96 5.41 4.32 8.97%
P/NAPS 1.85 1.25 1.01 1.13 1.13 1.68 2.10 -2.08%

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