[BPPLAS] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
01-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 22.62%
YoY- 39.41%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 367,715 321,549 333,810 337,894 318,357 313,637 270,096 5.27%
PBT 50,033 33,876 24,308 21,177 15,682 31,940 14,764 22.53%
Tax -10,619 -6,921 -3,647 -4,240 -3,533 -6,715 -3,247 21.81%
NP 39,414 26,955 20,661 16,937 12,149 25,225 11,517 22.73%
-
NP to SH 39,414 26,955 20,661 16,937 12,149 25,225 11,517 22.73%
-
Tax Rate 21.22% 20.43% 15.00% 20.02% 22.53% 21.02% 21.99% -
Total Cost 328,301 294,594 313,149 320,957 306,208 288,412 258,579 4.05%
-
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 18,768 15,015 11,261 7,507 11,261 13,138 15,015 3.78%
Div Payout % 47.62% 55.70% 54.51% 44.33% 92.69% 52.08% 130.37% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 221,471 198,949 185,811 172,672 163,288 167,042 159,534 5.61%
NOSH 187,688 187,688 187,688 187,688 187,688 187,688 187,688 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.72% 8.38% 6.19% 5.01% 3.82% 8.04% 4.26% -
ROE 17.80% 13.55% 11.12% 9.81% 7.44% 15.10% 7.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 195.92 171.32 177.85 180.03 169.62 167.11 143.91 5.27%
EPS 21.00 14.36 11.01 9.02 6.47 13.44 6.14 22.72%
DPS 10.00 8.00 6.00 4.00 6.00 7.00 8.00 3.78%
NAPS 1.18 1.06 0.99 0.92 0.87 0.89 0.85 5.61%
Adjusted Per Share Value based on latest NOSH - 187,688
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 131.33 114.84 119.22 120.68 113.70 112.01 96.46 5.27%
EPS 14.08 9.63 7.38 6.05 4.34 9.01 4.11 22.75%
DPS 6.70 5.36 4.02 2.68 4.02 4.69 5.36 3.78%
NAPS 0.791 0.7105 0.6636 0.6167 0.5832 0.5966 0.5698 5.61%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.65 1.10 1.04 0.945 1.42 1.58 0.90 -
P/RPS 0.84 0.64 0.58 0.52 0.84 0.95 0.63 4.90%
P/EPS 7.86 7.66 9.45 10.47 21.94 11.76 14.67 -9.86%
EY 12.73 13.06 10.58 9.55 4.56 8.51 6.82 10.95%
DY 6.06 7.27 5.77 4.23 4.23 4.43 8.89 -6.18%
P/NAPS 1.40 1.04 1.05 1.03 1.63 1.78 1.06 4.74%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 10/08/20 08/08/19 01/08/18 22/08/17 12/08/16 14/08/15 -
Price 1.90 1.40 1.00 1.00 1.36 1.66 0.97 -
P/RPS 0.97 0.82 0.56 0.56 0.80 0.99 0.67 6.35%
P/EPS 9.05 9.75 9.08 11.08 21.01 12.35 15.81 -8.87%
EY 11.05 10.26 11.01 9.02 4.76 8.10 6.33 9.72%
DY 5.26 5.71 6.00 4.00 4.41 4.22 8.25 -7.22%
P/NAPS 1.61 1.32 1.01 1.09 1.56 1.87 1.14 5.91%

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