[BPPLAS] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -83.77%
YoY- -22.05%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 124,222 117,331 131,918 100,064 77,601 80,831 84,945 6.53%
PBT 9,959 10,636 9,174 11,920 8,316 5,915 6,776 6.62%
Tax -2,332 -2,338 -1,632 -2,245 -2,094 -1,500 -2,162 1.26%
NP 7,627 8,298 7,542 9,675 6,222 4,415 4,614 8.72%
-
NP to SH 7,627 8,298 7,542 9,675 6,222 4,415 4,614 8.72%
-
Tax Rate 23.42% 21.98% 17.79% 18.83% 25.18% 25.36% 31.91% -
Total Cost 116,595 109,033 124,376 90,389 71,379 76,416 80,331 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 4,222 4,222 4,222 5,630 3,753 3,753 3,753 1.98%
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 2.85% 3.31% 3.23% 4.56% 3.22% 2.43% 2.67% -
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 44.13 41.68 46.87 53.31 41.35 43.07 45.26 -0.42%
EPS 2.71 2.95 2.68 5.15 3.32 2.35 2.46 1.62%
DPS 1.50 1.50 1.50 3.00 2.00 2.00 2.00 -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 - 281,532
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 44.36 41.90 47.11 35.74 27.71 28.87 30.34 6.52%
EPS 2.72 2.96 2.69 3.46 2.22 1.58 1.65 8.67%
DPS 1.51 1.51 1.51 2.01 1.34 1.34 1.34 2.00%
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 2.95 2.83 3.20 2.53 2.01 2.48 1.97 6.95%
P/EPS 47.98 40.03 55.98 26.19 25.04 45.49 36.20 4.80%
EY 2.08 2.50 1.79 3.82 3.99 2.20 2.76 -4.60%
DY 1.15 1.27 1.00 2.22 2.41 1.87 2.25 -10.57%
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 3.47 2.93 3.20 2.89 2.59 2.46 2.19 7.96%
P/EPS 56.47 41.38 55.98 29.87 32.28 45.06 40.27 5.79%
EY 1.77 2.42 1.79 3.35 3.10 2.22 2.48 -5.46%
DY 0.98 1.23 1.00 1.95 1.87 1.89 2.02 -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