[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 30.47%
YoY- 55.5%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 496,888 469,324 527,672 400,256 310,404 323,324 339,780 6.53%
PBT 39,836 42,544 36,696 47,680 33,264 23,660 27,104 6.62%
Tax -9,328 -9,352 -6,528 -8,980 -8,376 -6,000 -8,648 1.26%
NP 30,508 33,192 30,168 38,700 24,888 17,660 18,456 8.72%
-
NP to SH 30,508 33,192 30,168 38,700 24,888 17,660 18,456 8.72%
-
Tax Rate 23.42% 21.98% 17.79% 18.83% 25.18% 25.36% 31.91% -
Total Cost 466,380 436,132 497,504 361,556 285,516 305,664 321,324 6.39%
-
Net Worth 267,405 250,516 233,627 212,087 193,318 182,057 172,672 7.55%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 16,888 16,888 16,888 22,522 15,015 15,015 15,015 1.97%
Div Payout % 55.36% 50.88% 55.98% 58.20% 60.33% 85.02% 81.36% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 267,405 250,516 233,627 212,087 193,318 182,057 172,672 7.55%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.14% 7.07% 5.72% 9.67% 8.02% 5.46% 5.43% -
ROE 11.41% 13.25% 12.91% 18.25% 12.87% 9.70% 10.69% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 176.53 166.74 187.46 213.26 165.38 172.27 181.03 -0.41%
EPS 10.84 11.80 10.72 20.60 13.28 9.40 9.84 1.62%
DPS 6.00 6.00 6.00 12.00 8.00 8.00 8.00 -4.67%
NAPS 0.95 0.89 0.83 1.13 1.03 0.97 0.92 0.53%
Adjusted Per Share Value based on latest NOSH - 187,688
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 177.46 167.62 188.45 142.95 110.86 115.47 121.35 6.53%
EPS 10.90 11.85 10.77 13.82 8.89 6.31 6.59 8.74%
DPS 6.03 6.03 6.03 8.04 5.36 5.36 5.36 1.98%
NAPS 0.955 0.8947 0.8344 0.7575 0.6904 0.6502 0.6167 7.55%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.30 1.18 1.50 1.35 0.83 1.07 0.89 -
P/RPS 0.74 0.71 0.80 0.63 0.50 0.62 0.49 7.10%
P/EPS 11.99 10.01 14.00 6.55 6.26 11.37 9.05 4.79%
EY 8.34 9.99 7.15 15.27 15.98 8.79 11.05 -4.57%
DY 4.62 5.08 4.00 8.89 9.64 7.48 8.99 -10.49%
P/NAPS 1.37 1.33 1.81 1.19 0.81 1.10 0.97 5.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 26/05/23 23/05/22 27/05/21 14/05/20 29/05/19 30/05/18 -
Price 1.53 1.22 1.50 1.54 1.07 1.06 0.99 -
P/RPS 0.87 0.73 0.80 0.72 0.65 0.62 0.55 7.93%
P/EPS 14.12 10.35 14.00 7.47 8.07 11.27 10.07 5.79%
EY 7.08 9.67 7.15 13.39 12.39 8.88 9.93 -5.47%
DY 3.92 4.92 4.00 7.79 7.48 7.55 8.08 -11.34%
P/NAPS 1.61 1.37 1.81 1.36 1.04 1.09 1.08 6.87%

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