[BPPLAS] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 27.13%
YoY- -27.4%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 344,716 392,181 322,316 231,727 247,918 248,097 243,041 5.99%
PBT 31,420 30,462 42,730 30,086 19,039 18,722 10,785 19.49%
Tax -6,008 -5,375 -8,173 -7,644 -4,485 -4,023 -1,269 29.56%
NP 25,412 25,087 34,557 22,442 14,554 14,699 9,516 17.77%
-
NP to SH 25,412 25,087 34,557 22,442 14,554 14,699 9,516 17.77%
-
Tax Rate 19.12% 17.64% 19.13% 25.41% 23.56% 21.49% 11.77% -
Total Cost 319,304 367,094 287,759 209,285 233,364 233,398 233,525 5.35%
-
Net Worth 261,775 247,701 225,225 202,703 187,688 178,303 167,042 7.77%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 12,666 11,259 16,891 11,261 7,507 7,507 7,507 9.10%
Div Payout % 49.84% 44.88% 48.88% 50.18% 51.58% 51.08% 78.89% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 261,775 247,701 225,225 202,703 187,688 178,303 167,042 7.77%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.37% 6.40% 10.72% 9.68% 5.87% 5.92% 3.92% -
ROE 9.71% 10.13% 15.34% 11.07% 7.75% 8.24% 5.70% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 122.47 139.33 171.73 123.46 132.09 132.19 129.49 -0.92%
EPS 9.03 8.91 18.41 11.96 7.75 7.83 5.07 10.09%
DPS 4.50 4.00 9.00 6.00 4.00 4.00 4.00 1.98%
NAPS 0.93 0.88 1.20 1.08 1.00 0.95 0.89 0.73%
Adjusted Per Share Value based on latest NOSH - 281,532
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 122.49 139.35 114.53 82.34 88.09 88.16 86.36 5.99%
EPS 9.03 8.91 12.28 7.97 5.17 5.22 3.38 17.78%
DPS 4.50 4.00 6.00 4.00 2.67 2.67 2.67 9.08%
NAPS 0.9302 0.8801 0.8003 0.7203 0.6669 0.6336 0.5935 7.77%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.23 1.41 2.65 1.44 1.00 1.00 1.15 -
P/RPS 1.00 1.01 1.54 1.17 0.76 0.76 0.89 1.96%
P/EPS 13.62 15.82 14.39 12.04 12.90 12.77 22.68 -8.14%
EY 7.34 6.32 6.95 8.30 7.75 7.83 4.41 8.85%
DY 3.66 2.84 3.40 4.17 4.00 4.00 3.48 0.84%
P/NAPS 1.32 1.60 2.21 1.33 1.00 1.05 1.29 0.38%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 28/11/17 -
Price 1.24 1.38 2.97 1.59 1.07 1.06 1.16 -
P/RPS 1.01 0.99 1.73 1.29 0.81 0.80 0.90 1.93%
P/EPS 13.74 15.48 16.13 13.30 13.80 13.53 22.88 -8.14%
EY 7.28 6.46 6.20 7.52 7.25 7.39 4.37 8.87%
DY 3.63 2.90 3.03 3.77 3.74 3.77 3.45 0.85%
P/NAPS 1.33 1.57 2.48 1.47 1.07 1.12 1.30 0.38%

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