[BPPLAS] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 19.7%
YoY- 92.81%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 124,852 84,870 83,274 85,681 85,515 80,787 81,073 7.45%
PBT 14,041 8,948 7,306 6,339 4,725 3,280 9,508 6.70%
Tax -2,132 -1,729 -656 47 -1,413 568 -1,210 9.89%
NP 11,909 7,219 6,650 6,386 3,312 3,848 8,298 6.20%
-
NP to SH 11,909 7,219 6,650 6,386 3,312 3,848 8,298 6.20%
-
Tax Rate 15.18% 19.32% 8.98% -0.74% 29.90% -17.32% 12.73% -
Total Cost 112,943 77,651 76,624 79,295 82,203 76,939 72,775 7.59%
-
Net Worth 230,812 206,456 191,441 180,180 167,042 165,165 165,165 5.73%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 5,629 3,753 3,753 3,753 - 3,753 5,630 -0.00%
Div Payout % 47.27% 52.00% 56.45% 58.78% - 97.55% 67.86% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 230,812 206,456 191,441 180,180 167,042 165,165 165,165 5.73%
NOSH 281,532 187,688 187,688 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 9.54% 8.51% 7.99% 7.45% 3.87% 4.76% 10.24% -
ROE 5.16% 3.50% 3.47% 3.54% 1.98% 2.33% 5.02% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 44.36 45.22 44.37 45.65 45.56 43.04 43.20 0.44%
EPS 4.23 3.85 3.54 3.40 1.76 2.05 4.42 -0.72%
DPS 2.00 2.00 2.00 2.00 0.00 2.00 3.00 -6.52%
NAPS 0.82 1.10 1.02 0.96 0.89 0.88 0.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 187,688
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 44.59 30.31 29.74 30.60 30.54 28.85 28.95 7.45%
EPS 4.25 2.58 2.38 2.28 1.18 1.37 2.96 6.20%
DPS 2.01 1.34 1.34 1.34 0.00 1.34 2.01 0.00%
NAPS 0.8243 0.7373 0.6837 0.6435 0.5966 0.5899 0.5899 5.72%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.54 1.45 1.03 0.99 1.10 1.40 1.74 -
P/RPS 3.47 3.21 2.32 2.17 2.41 3.25 4.03 -2.46%
P/EPS 36.40 37.70 29.07 29.10 62.34 68.29 39.36 -1.29%
EY 2.75 2.65 3.44 3.44 1.60 1.46 2.54 1.33%
DY 1.30 1.38 1.94 2.02 0.00 1.43 1.72 -4.55%
P/NAPS 1.88 1.32 1.01 1.03 1.24 1.59 1.98 -0.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 22/02/22 24/02/21 24/02/20 28/02/19 26/02/18 24/02/17 15/02/16 -
Price 1.52 1.38 1.03 1.08 1.01 1.48 1.85 -
P/RPS 3.43 3.05 2.32 2.37 2.22 3.44 4.28 -3.61%
P/EPS 35.93 35.88 29.07 31.74 57.24 72.19 41.84 -2.50%
EY 2.78 2.79 3.44 3.15 1.75 1.39 2.39 2.54%
DY 1.32 1.45 1.94 1.85 0.00 1.35 1.62 -3.35%
P/NAPS 1.85 1.25 1.01 1.13 1.13 1.68 2.10 -2.08%

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