[BPPLAS] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
01-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 102.95%
YoY- 78.12%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 209,011 157,893 167,536 167,504 158,166 164,167 134,046 7.67%
PBT 30,630 19,631 12,100 12,853 7,188 14,373 9,857 20.77%
Tax -6,186 -4,940 -3,160 -3,489 -1,931 -3,400 -2,029 20.39%
NP 24,444 14,691 8,940 9,364 5,257 10,973 7,828 20.87%
-
NP to SH 24,444 14,691 8,940 9,364 5,257 10,973 7,828 20.87%
-
Tax Rate 20.20% 25.16% 26.12% 27.15% 26.86% 23.66% 20.58% -
Total Cost 184,567 143,202 158,596 158,140 152,909 153,194 126,218 6.53%
-
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 11,261 7,507 3,753 3,753 3,753 7,507 5,630 12.23%
Div Payout % 46.07% 51.10% 41.99% 40.09% 71.40% 68.42% 71.93% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.70% 9.30% 5.34% 5.59% 3.32% 6.68% 5.84% -
ROE 11.04% 7.38% 4.81% 5.42% 3.22% 6.57% 4.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 111.36 84.13 89.26 89.25 84.27 87.47 71.42 7.67%
EPS 13.02 7.83 4.76 4.99 2.80 5.85 4.19 20.77%
DPS 6.00 4.00 2.00 2.00 2.00 4.00 3.00 12.23%
NAPS 1.18 1.06 0.99 0.92 0.87 0.89 0.85 5.61%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 74.65 56.39 59.83 59.82 56.49 58.63 47.87 7.67%
EPS 8.73 5.25 3.19 3.34 1.88 3.92 2.80 20.84%
DPS 4.02 2.68 1.34 1.34 1.34 2.68 2.01 12.23%
NAPS 0.791 0.7105 0.6636 0.6167 0.5832 0.5966 0.5698 5.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.10 1.04 0.945 1.42 1.58 0.90 -
P/RPS 1.48 1.31 1.17 1.06 1.69 1.81 1.26 2.71%
P/EPS 12.67 14.05 21.83 18.94 50.70 27.03 21.58 -8.48%
EY 7.89 7.12 4.58 5.28 1.97 3.70 4.63 9.28%
DY 3.64 3.64 1.92 2.12 1.41 2.53 3.33 1.49%
P/NAPS 1.40 1.04 1.05 1.03 1.63 1.78 1.06 4.74%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 10/08/20 08/08/19 01/08/18 22/08/17 12/08/16 14/08/15 -
Price 1.90 1.40 1.00 1.00 1.36 1.66 0.97 -
P/RPS 1.71 1.66 1.12 1.12 1.61 1.90 1.36 3.88%
P/EPS 14.59 17.89 20.99 20.04 48.56 28.39 23.26 -7.47%
EY 6.85 5.59 4.76 4.99 2.06 3.52 4.30 8.06%
DY 3.16 2.86 2.00 2.00 1.47 2.41 3.09 0.37%
P/NAPS 1.61 1.32 1.01 1.09 1.56 1.87 1.14 5.91%

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