[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 43.87%
YoY- 27.14%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 400,256 310,404 323,324 339,780 337,332 341,424 267,380 6.94%
PBT 47,680 33,264 23,660 27,104 20,116 30,316 18,408 17.17%
Tax -8,980 -8,376 -6,000 -8,648 -5,600 -7,200 -4,760 11.14%
NP 38,700 24,888 17,660 18,456 14,516 23,116 13,648 18.95%
-
NP to SH 38,700 24,888 17,660 18,456 14,516 23,116 13,648 18.95%
-
Tax Rate 18.83% 25.18% 25.36% 31.91% 27.84% 23.75% 25.86% -
Total Cost 361,556 285,516 305,664 321,324 322,816 318,308 253,732 6.07%
-
Net Worth 212,087 193,318 182,057 172,672 165,165 165,165 157,657 5.06%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 22,522 15,015 15,015 15,015 15,015 15,015 - -
Div Payout % 58.20% 60.33% 85.02% 81.36% 103.44% 64.96% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 212,087 193,318 182,057 172,672 165,165 165,165 157,657 5.06%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.67% 8.02% 5.46% 5.43% 4.30% 6.77% 5.10% -
ROE 18.25% 12.87% 9.70% 10.69% 8.79% 14.00% 8.66% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 213.26 165.38 172.27 181.03 179.73 181.91 142.46 6.94%
EPS 20.60 13.28 9.40 9.84 7.72 12.32 7.36 18.69%
DPS 12.00 8.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 1.13 1.03 0.97 0.92 0.88 0.88 0.84 5.06%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 142.22 110.29 114.89 120.73 119.86 121.32 95.01 6.94%
EPS 13.75 8.84 6.28 6.56 5.16 8.21 4.85 18.94%
DPS 8.00 5.34 5.34 5.34 5.34 5.34 0.00 -
NAPS 0.7536 0.6869 0.6469 0.6135 0.5869 0.5869 0.5602 5.06%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.83 1.07 0.89 1.38 1.63 0.90 -
P/RPS 0.63 0.50 0.62 0.49 0.77 0.90 0.63 0.00%
P/EPS 6.55 6.26 11.37 9.05 17.84 13.23 12.38 -10.05%
EY 15.27 15.98 8.79 11.05 5.60 7.56 8.08 11.18%
DY 8.89 9.64 7.48 8.99 5.80 4.91 0.00 -
P/NAPS 1.19 0.81 1.10 0.97 1.57 1.85 1.07 1.78%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 14/05/20 29/05/19 30/05/18 26/05/17 20/05/16 22/05/15 -
Price 1.54 1.07 1.06 0.99 1.41 1.60 0.94 -
P/RPS 0.72 0.65 0.62 0.55 0.78 0.88 0.66 1.45%
P/EPS 7.47 8.07 11.27 10.07 18.23 12.99 12.93 -8.73%
EY 13.39 12.39 8.88 9.93 5.49 7.70 7.74 9.55%
DY 7.79 7.48 7.55 8.08 5.67 5.00 0.00 -
P/NAPS 1.36 1.04 1.09 1.08 1.60 1.82 1.12 3.28%

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