[BPPLAS] YoY TTM Result on 30-Jun-2017 [#2]

Stock

[BPPLAS] BP PLASTICS HOLDING BHD

Announcement Date

22-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

30-Jun-2017 [#2]

Profit Trend

QoQ- -22.7%

YoY- -51.84%

Quarter Report

17 2nd Quarter_220817.pdf

Latest QR

Upcoming QR

BPPLAS's Result

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
TTM Result
Revenue	321,549	333,810	337,894	318,357	313,637	270,096	281,776	2.22%
YoY %	-3.67%	-1.21%	6.14%	1.50%	16.12%	-4.15%	-	-
Horiz. %	114.12%	118.47%	119.92%	112.98%	111.31%	95.85%	100.00%	-
PBT	33,876	24,308	21,177	15,682	31,940	14,764	15,628	13.74%
YoY %	39.36%	14.78%	35.04%	-50.90%	116.34%	-5.53%	-	-
Horiz. %	216.76%	155.54%	135.51%	100.35%	204.38%	94.47%	100.00%	-
Tax	-6,921	-3,647	-4,240	-3,533	-6,715	-3,247	-3,960	9.74%
YoY %	-89.77%	13.99%	-20.01%	47.39%	-106.81%	18.01%	-	-
Horiz. %	174.77%	92.10%	107.07%	89.22%	169.57%	81.99%	100.00%	-
NP	26,955	20,661	16,937	12,149	25,225	11,517	11,668	14.96%
YoY %	30.46%	21.99%	39.41%	-51.84%	119.02%	-1.29%	-	-
Horiz. %	231.02%	177.07%	145.16%	104.12%	216.19%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,955	20,661	16,937	12,149	25,225	11,517	11,668	14.96%
YoY %	30.46%	21.99%	39.41%	-51.84%	119.02%	-1.29%	-	-
Horiz. %	231.02%	177.07%	145.16%	104.12%	216.19%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.43%	15.00%	20.02%	22.53%	21.02%	21.99%	25.34%	-
YoY %	36.20%	-25.07%	-11.14%	7.18%	-4.41%	-13.22%	-	-
Horiz. %	80.62%	59.19%	79.01%	88.91%	82.95%	86.78%	100.00%	-
Total Cost	294,594	313,149	320,957	306,208	288,412	258,579	270,108	1.45%
YoY %	-5.93%	-2.43%	4.82%	6.17%	11.54%	-4.27%	-	-
Horiz. %	109.07%	115.93%	118.83%	113.37%	106.78%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	198,949	185,811	172,672	163,288	167,042	159,534	155,568	4.18%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	2.55%	-	-
Horiz. %	127.89%	119.44%	110.99%	104.96%	107.38%	102.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	15,015	11,261	7,507	11,261	13,138	15,015	10,832	5.58%
YoY %	33.34%	50.01%	-33.34%	-14.29%	-12.50%	38.62%	-	-
Horiz. %	138.62%	103.96%	69.30%	103.96%	121.29%	138.62%	100.00%	-
Div Payout %	55.70%	54.51%	44.33%	92.69%	52.08%	130.37%	92.84%	-
YoY %	2.18%	22.96%	-52.17%	77.98%	-60.05%	40.42%	-	-
Horiz. %	60.00%	58.71%	47.75%	99.84%	56.10%	140.42%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	198,949	185,811	172,672	163,288	167,042	159,534	155,568	4.18%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	2.55%	-	-
Horiz. %	127.89%	119.44%	110.99%	104.96%	107.38%	102.55%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	187,688	187,688	180,893	0.61%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.76%	-	-
Horiz. %	103.76%	103.76%	103.76%	103.76%	103.76%	103.76%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	8.38%	6.19%	5.01%	3.82%	8.04%	4.26%	4.14%	-
YoY %	35.38%	23.55%	31.15%	-52.49%	88.73%	2.90%	-	-
Horiz. %	202.42%	149.52%	121.01%	92.27%	194.20%	102.90%	100.00%	-
ROE	13.55%	11.12%	9.81%	7.44%	15.10%	7.22%	7.50%	-
YoY %	21.85%	13.35%	31.85%	-50.73%	109.14%	-3.73%	-	-
Horiz. %	180.67%	148.27%	130.80%	99.20%	201.33%	96.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	171.32	177.85	180.03	169.62	167.11	143.91	155.77	1.59%
YoY %	-3.67%	-1.21%	6.14%	1.50%	16.12%	-7.61%	-	-
Horiz. %	109.98%	114.17%	115.57%	108.89%	107.28%	92.39%	100.00%	-
EPS	14.36	11.01	9.02	6.47	13.44	6.14	6.45	14.25%
YoY %	30.43%	22.06%	39.41%	-51.86%	118.89%	-4.81%	-	-
Horiz. %	222.64%	170.70%	139.84%	100.31%	208.37%	95.19%	100.00%	-
DPS	8.00	6.00	4.00	6.00	7.00	8.00	6.00	4.90%
YoY %	33.33%	50.00%	-33.33%	-14.29%	-12.50%	33.33%	-	-
Horiz. %	133.33%	100.00%	66.67%	100.00%	116.67%	133.33%	100.00%	-
NAPS	1.06	0.99	0.92	0.87	0.89	0.85	0.86	3.54%
YoY %	7.07%	7.61%	5.75%	-2.25%	4.71%	-1.16%	-	-
Horiz. %	123.26%	115.12%	106.98%	101.16%	103.49%	98.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	114.21	118.57	120.02	113.08	111.40	95.94	100.09	2.22%
YoY %	-3.68%	-1.21%	6.14%	1.51%	16.11%	-4.15%	-	-
Horiz. %	114.11%	118.46%	119.91%	112.98%	111.30%	95.85%	100.00%	-
EPS	9.57	7.34	6.02	4.32	8.96	4.09	4.14	14.97%
YoY %	30.38%	21.93%	39.35%	-51.79%	119.07%	-1.21%	-	-
Horiz. %	231.16%	177.29%	145.41%	104.35%	216.43%	98.79%	100.00%	-
DPS	5.33	4.00	2.67	4.00	4.67	5.33	3.85	5.56%
YoY %	33.25%	49.81%	-33.25%	-14.35%	-12.38%	38.44%	-	-
Horiz. %	138.44%	103.90%	69.35%	103.90%	121.30%	138.44%	100.00%	-
NAPS	0.7067	0.66	0.6133	0.58	0.5933	0.5667	0.5526	4.18%
YoY %	7.08%	7.61%	5.74%	-2.24%	4.69%	2.55%	-	-
Horiz. %	127.89%	119.44%	110.98%	104.96%	107.37%	102.55%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	1.10	1.04	0.945	1.42	1.58	0.90	0.75	-
P/RPS	0.64	0.58	0.52	0.84	0.95	0.63	0.48	4.90%
YoY %	10.34%	11.54%	-38.10%	-11.58%	50.79%	31.25%	-	-
Horiz. %	133.33%	120.83%	108.33%	175.00%	197.92%	131.25%	100.00%	-
P/EPS	7.66	9.45	10.47	21.94	11.76	14.67	11.63	-6.71%
YoY %	-18.94%	-9.74%	-52.28%	86.56%	-19.84%	26.14%	-	-
Horiz. %	65.86%	81.26%	90.03%	188.65%	101.12%	126.14%	100.00%	-
EY	13.06	10.58	9.55	4.56	8.51	6.82	8.60	7.20%
YoY %	23.44%	10.79%	109.43%	-46.42%	24.78%	-20.70%	-	-
Horiz. %	151.86%	123.02%	111.05%	53.02%	98.95%	79.30%	100.00%	-
DY	7.27	5.77	4.23	4.23	4.43	8.89	8.00	-1.58%
YoY %	26.00%	36.41%	0.00%	-4.51%	-50.17%	11.13%	-	-
Horiz. %	90.88%	72.12%	52.88%	52.88%	55.38%	111.12%	100.00%	-
P/NAPS	1.04	1.05	1.03	1.63	1.78	1.06	0.87	3.01%
YoY %	-0.95%	1.94%	-36.81%	-8.43%	67.92%	21.84%	-	-
Horiz. %	119.54%	120.69%	118.39%	187.36%	204.60%	121.84%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	10/08/20	08/08/19	01/08/18	22/08/17	12/08/16	14/08/15	15/08/14	-
Price	1.40	1.00	1.00	1.36	1.66	0.97	0.965	-
P/RPS	0.82	0.56	0.56	0.80	0.99	0.67	0.62	4.76%
YoY %	46.43%	0.00%	-30.00%	-19.19%	47.76%	8.06%	-	-
Horiz. %	132.26%	90.32%	90.32%	129.03%	159.68%	108.06%	100.00%	-
P/EPS	9.75	9.08	11.08	21.01	12.35	15.81	14.96	-6.88%
YoY %	7.38%	-18.05%	-47.26%	70.12%	-21.88%	5.68%	-	-
Horiz. %	65.17%	60.70%	74.06%	140.44%	82.55%	105.68%	100.00%	-
EY	10.26	11.01	9.02	4.76	8.10	6.33	6.68	7.40%
YoY %	-6.81%	22.06%	89.50%	-41.23%	27.96%	-5.24%	-	-
Horiz. %	153.59%	164.82%	135.03%	71.26%	121.26%	94.76%	100.00%	-
DY	5.71	6.00	4.00	4.41	4.22	8.25	6.22	-1.41%
YoY %	-4.83%	50.00%	-9.30%	4.50%	-48.85%	32.64%	-	-
Horiz. %	91.80%	96.46%	64.31%	70.90%	67.85%	132.64%	100.00%	-
P/NAPS	1.32	1.01	1.09	1.56	1.87	1.14	1.12	2.77%
YoY %	30.69%	-7.34%	-30.13%	-16.58%	64.04%	1.79%	-	-
Horiz. %	117.86%	90.18%	97.32%	139.29%	166.96%	101.79%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos