[BPPLAS] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 41.37%
YoY- 53.98%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 370,090 344,716 392,181 322,316 231,727 247,918 248,097 6.88%
PBT 20,330 31,420 30,462 42,730 30,086 19,039 18,722 1.38%
Tax -3,390 -6,008 -5,375 -8,173 -7,644 -4,485 -4,023 -2.81%
NP 16,940 25,412 25,087 34,557 22,442 14,554 14,699 2.39%
-
NP to SH 16,940 25,412 25,087 34,557 22,442 14,554 14,699 2.39%
-
Tax Rate 16.67% 19.12% 17.64% 19.13% 25.41% 23.56% 21.49% -
Total Cost 353,150 319,304 367,094 287,759 209,285 233,364 233,398 7.13%
-
Net Worth 267,325 261,775 247,701 225,225 202,703 187,688 178,303 6.97%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 12,662 12,666 11,259 16,891 11,261 7,507 7,507 9.09%
Div Payout % 74.75% 49.84% 44.88% 48.88% 50.18% 51.58% 51.08% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 267,325 261,775 247,701 225,225 202,703 187,688 178,303 6.97%
NOSH 281,395 281,532 281,532 187,688 187,688 187,688 187,688 6.97%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.58% 7.37% 6.40% 10.72% 9.68% 5.87% 5.92% -
ROE 6.34% 9.71% 10.13% 15.34% 11.07% 7.75% 8.24% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 131.52 122.47 139.33 171.73 123.46 132.09 132.19 -0.08%
EPS 6.02 9.03 8.91 18.41 11.96 7.75 7.83 -4.28%
DPS 4.50 4.50 4.00 9.00 6.00 4.00 4.00 1.98%
NAPS 0.95 0.93 0.88 1.20 1.08 1.00 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 132.17 123.11 140.06 115.11 82.76 88.54 88.61 6.88%
EPS 6.05 9.08 8.96 12.34 8.02 5.20 5.25 2.38%
DPS 4.52 4.52 4.02 6.03 4.02 2.68 2.68 9.09%
NAPS 0.9547 0.9349 0.8846 0.8044 0.7239 0.6703 0.6368 6.97%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.26 1.23 1.41 2.65 1.44 1.00 1.00 -
P/RPS 0.96 1.00 1.01 1.54 1.17 0.76 0.76 3.96%
P/EPS 20.93 13.62 15.82 14.39 12.04 12.90 12.77 8.57%
EY 4.78 7.34 6.32 6.95 8.30 7.75 7.83 -7.88%
DY 3.57 3.66 2.84 3.40 4.17 4.00 4.00 -1.87%
P/NAPS 1.33 1.32 1.60 2.21 1.33 1.00 1.05 4.01%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 21/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 -
Price 1.21 1.24 1.38 2.97 1.59 1.07 1.06 -
P/RPS 0.92 1.01 0.99 1.73 1.29 0.81 0.80 2.35%
P/EPS 20.10 13.74 15.48 16.13 13.30 13.80 13.53 6.81%
EY 4.98 7.28 6.46 6.20 7.52 7.25 7.39 -6.36%
DY 3.72 3.63 2.90 3.03 3.77 3.74 3.77 -0.22%
P/NAPS 1.27 1.33 1.57 2.48 1.47 1.07 1.12 2.11%

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