[BPPLAS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 17.76%
YoY- 64.97%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 124,884 110,414 124,852 84,870 83,274 85,681 85,515 6.51%
PBT 11,204 5,545 14,041 8,948 7,306 6,339 4,725 15.46%
Tax -1,382 -94 -2,132 -1,729 -656 47 -1,413 -0.36%
NP 9,822 5,451 11,909 7,219 6,650 6,386 3,312 19.85%
-
NP to SH 9,822 5,451 11,909 7,219 6,650 6,386 3,312 19.85%
-
Tax Rate 12.33% 1.70% 15.18% 19.32% 8.98% -0.74% 29.90% -
Total Cost 115,062 104,963 112,943 77,651 76,624 79,295 82,203 5.76%
-
Net Worth 264,590 244,886 230,812 206,456 191,441 180,180 167,042 7.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 4,222 4,222 5,629 3,753 3,753 3,753 - -
Div Payout % 42.99% 77.46% 47.27% 52.00% 56.45% 58.78% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 264,590 244,886 230,812 206,456 191,441 180,180 167,042 7.96%
NOSH 281,532 281,532 281,532 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.86% 4.94% 9.54% 8.51% 7.99% 7.45% 3.87% -
ROE 3.71% 2.23% 5.16% 3.50% 3.47% 3.54% 1.98% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.37 39.23 44.36 45.22 44.37 45.65 45.56 -0.43%
EPS 3.49 1.94 4.23 3.85 3.54 3.40 1.76 12.08%
DPS 1.50 1.50 2.00 2.00 2.00 2.00 0.00 -
NAPS 0.94 0.87 0.82 1.10 1.02 0.96 0.89 0.91%
Adjusted Per Share Value based on latest NOSH - 281,532
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 44.60 39.43 44.59 30.31 29.74 30.60 30.54 6.51%
EPS 3.51 1.95 4.25 2.58 2.38 2.28 1.18 19.91%
DPS 1.51 1.51 2.01 1.34 1.34 1.34 0.00 -
NAPS 0.945 0.8746 0.8243 0.7373 0.6837 0.6435 0.5966 7.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.19 1.26 1.54 1.45 1.03 0.99 1.10 -
P/RPS 2.68 3.21 3.47 3.21 2.32 2.17 2.41 1.78%
P/EPS 34.10 65.06 36.40 37.70 29.07 29.10 62.34 -9.56%
EY 2.93 1.54 2.75 2.65 3.44 3.44 1.60 10.60%
DY 1.26 1.19 1.30 1.38 1.94 2.02 0.00 -
P/NAPS 1.27 1.45 1.88 1.32 1.01 1.03 1.24 0.39%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 27/02/23 22/02/22 24/02/21 24/02/20 28/02/19 26/02/18 -
Price 1.26 1.29 1.52 1.38 1.03 1.08 1.01 -
P/RPS 2.84 3.29 3.43 3.05 2.32 2.37 2.22 4.18%
P/EPS 36.11 66.61 35.93 35.88 29.07 31.74 57.24 -7.38%
EY 2.77 1.50 2.78 2.79 3.44 3.15 1.75 7.95%
DY 1.19 1.16 1.32 1.45 1.94 1.85 0.00 -
P/NAPS 1.34 1.48 1.85 1.25 1.01 1.13 1.13 2.88%

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