[BPPLAS] YoY Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 118.8%
YoY- -8.0%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 245,129 227,496 271,445 209,011 157,893 167,536 167,504 6.54%
PBT 19,782 22,888 24,437 30,630 19,631 12,100 12,853 7.44%
Tax -3,570 -4,732 -4,703 -6,186 -4,940 -3,160 -3,489 0.38%
NP 16,212 18,156 19,734 24,444 14,691 8,940 9,364 9.57%
-
NP to SH 16,212 18,156 19,734 24,444 14,691 8,940 9,364 9.57%
-
Tax Rate 18.05% 20.67% 19.25% 20.20% 25.16% 26.12% 27.15% -
Total Cost 228,917 209,340 251,711 184,567 143,202 158,596 158,140 6.35%
-
Net Worth 275,849 258,960 242,071 221,471 198,949 185,811 172,672 8.11%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 8,444 8,444 8,444 11,261 7,507 3,753 3,753 14.45%
Div Payout % 52.09% 46.51% 42.79% 46.07% 51.10% 41.99% 40.09% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 275,849 258,960 242,071 221,471 198,949 185,811 172,672 8.11%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 6.61% 7.98% 7.27% 11.70% 9.30% 5.34% 5.59% -
ROE 5.88% 7.01% 8.15% 11.04% 7.38% 4.81% 5.42% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 87.09 80.82 96.44 111.36 84.13 89.26 89.25 -0.40%
EPS 5.76 6.45 7.01 13.02 7.83 4.76 4.99 2.41%
DPS 3.00 3.00 3.00 6.00 4.00 2.00 2.00 6.98%
NAPS 0.98 0.92 0.86 1.18 1.06 0.99 0.92 1.05%
Adjusted Per Share Value based on latest NOSH - 281,532
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 87.55 81.25 96.94 74.65 56.39 59.83 59.82 6.54%
EPS 5.79 6.48 7.05 8.73 5.25 3.19 3.34 9.59%
DPS 3.02 3.02 3.02 4.02 2.68 1.34 1.34 14.48%
NAPS 0.9852 0.9249 0.8645 0.791 0.7105 0.6636 0.6167 8.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.32 1.21 1.29 1.65 1.10 1.04 0.945 -
P/RPS 1.52 1.50 1.34 1.48 1.31 1.17 1.06 6.18%
P/EPS 22.92 18.76 18.40 12.67 14.05 21.83 18.94 3.22%
EY 4.36 5.33 5.43 7.89 7.12 4.58 5.28 -3.13%
DY 2.27 2.48 2.33 3.64 3.64 1.92 2.12 1.14%
P/NAPS 1.35 1.32 1.50 1.40 1.04 1.05 1.03 4.60%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 22/08/23 15/08/22 20/08/21 10/08/20 08/08/19 01/08/18 -
Price 1.28 1.26 1.28 1.90 1.40 1.00 1.00 -
P/RPS 1.47 1.56 1.33 1.71 1.66 1.12 1.12 4.63%
P/EPS 22.22 19.53 18.26 14.59 17.89 20.99 20.04 1.73%
EY 4.50 5.12 5.48 6.85 5.59 4.76 4.99 -1.70%
DY 2.34 2.38 2.34 3.16 2.86 2.00 2.00 2.64%
P/NAPS 1.31 1.37 1.49 1.61 1.32 1.01 1.09 3.10%

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