[BPPLAS] YoY TTM Result on 30-Jun-2019 [#2]

Stock

[BPPLAS] BP PLASTICS HOLDING BHD

Announcement Date

08-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -1.08%

YoY- 21.99%

Quarter Report

BPPLAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	509,602	367,715	321,549	333,810	337,894	318,357	313,637	8.42%
YoY %	38.59%	14.36%	-3.67%	-1.21%	6.14%	1.50%	-	-
Horiz. %	162.48%	117.24%	102.52%	106.43%	107.73%	101.50%	100.00%	-
PBT	50,578	50,033	33,876	24,308	21,177	15,682	31,940	7.95%
YoY %	1.09%	47.69%	39.36%	14.78%	35.04%	-50.90%	-	-
Horiz. %	158.35%	156.65%	106.06%	76.11%	66.30%	49.10%	100.00%	-
Tax	-8,822	-10,619	-6,921	-3,647	-4,240	-3,533	-6,715	4.65%
YoY %	16.92%	-53.43%	-89.77%	13.99%	-20.01%	47.39%	-	-
Horiz. %	131.38%	158.14%	103.07%	54.31%	63.14%	52.61%	100.00%	-
NP	41,756	39,414	26,955	20,661	16,937	12,149	25,225	8.75%
YoY %	5.94%	46.22%	30.46%	21.99%	39.41%	-51.84%	-	-
Horiz. %	165.53%	156.25%	106.86%	81.91%	67.14%	48.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,756	39,414	26,955	20,661	16,937	12,149	25,225	8.75%
YoY %	5.94%	46.22%	30.46%	21.99%	39.41%	-51.84%	-	-
Horiz. %	165.53%	156.25%	106.86%	81.91%	67.14%	48.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.44%	21.22%	20.43%	15.00%	20.02%	22.53%	21.02%	-
YoY %	-17.81%	3.87%	36.20%	-25.07%	-11.14%	7.18%	-	-
Horiz. %	82.97%	100.95%	97.19%	71.36%	95.24%	107.18%	100.00%	-
Total Cost	467,846	328,301	294,594	313,149	320,957	306,208	288,412	8.39%
YoY %	42.51%	11.44%	-5.93%	-2.43%	4.82%	6.17%	-	-
Horiz. %	162.21%	113.83%	102.14%	108.58%	111.28%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,071	221,471	198,949	185,811	172,672	163,288	167,042	6.37%
YoY %	9.30%	11.32%	7.07%	7.61%	5.75%	-2.25%	-	-
Horiz. %	144.92%	132.58%	119.10%	111.24%	103.37%	97.75%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	19,704	18,768	15,015	11,261	7,507	11,261	13,138	6.98%
YoY %	4.99%	25.00%	33.34%	50.01%	-33.34%	-14.29%	-	-
Horiz. %	149.98%	142.85%	114.29%	85.71%	57.14%	85.71%	100.00%	-
Div Payout %	47.19%	47.62%	55.70%	54.51%	44.33%	92.69%	52.08%	-
YoY %	-0.90%	-14.51%	2.18%	22.96%	-52.17%	77.98%	-	-
Horiz. %	90.61%	91.44%	106.95%	104.67%	85.12%	177.98%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	242,071	221,471	198,949	185,811	172,672	163,288	167,042	6.37%
YoY %	9.30%	11.32%	7.07%	7.61%	5.75%	-2.25%	-	-
Horiz. %	144.92%	132.58%	119.10%	111.24%	103.37%	97.75%	100.00%	-
NOSH	281,532	187,688	187,688	187,688	187,688	187,688	187,688	6.98%
YoY %	50.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	8.19%	10.72%	8.38%	6.19%	5.01%	3.82%	8.04%	-
YoY %	-23.60%	27.92%	35.38%	23.55%	31.15%	-52.49%	-	-
Horiz. %	101.87%	133.33%	104.23%	76.99%	62.31%	47.51%	100.00%	-
ROE	17.25%	17.80%	13.55%	11.12%	9.81%	7.44%	15.10%	-
YoY %	-3.09%	31.37%	21.85%	13.35%	31.85%	-50.73%	-	-
Horiz. %	114.24%	117.88%	89.74%	73.64%	64.97%	49.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	181.04	195.92	171.32	177.85	180.03	169.62	167.11	1.34%
YoY %	-7.59%	14.36%	-3.67%	-1.21%	6.14%	1.50%	-	-
Horiz. %	108.34%	117.24%	102.52%	106.43%	107.73%	101.50%	100.00%	-
EPS	14.83	21.00	14.36	11.01	9.02	6.47	13.44	1.65%
YoY %	-29.38%	46.24%	30.43%	22.06%	39.41%	-51.86%	-	-
Horiz. %	110.34%	156.25%	106.85%	81.92%	67.11%	48.14%	100.00%	-
DPS	7.00	10.00	8.00	6.00	4.00	6.00	7.00	0.00%
YoY %	-30.00%	25.00%	33.33%	50.00%	-33.33%	-14.29%	-	-
Horiz. %	100.00%	142.86%	114.29%	85.71%	57.14%	85.71%	100.00%	-
NAPS	0.86	1.18	1.06	0.99	0.92	0.87	0.89	-0.56%
YoY %	-27.12%	11.32%	7.07%	7.61%	5.75%	-2.25%	-	-
Horiz. %	96.63%	132.58%	119.10%	111.24%	103.37%	97.75%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	182.00	131.33	114.84	119.22	120.68	113.70	112.01	8.42%
YoY %	38.58%	14.36%	-3.67%	-1.21%	6.14%	1.51%	-	-
Horiz. %	162.49%	117.25%	102.53%	106.44%	107.74%	101.51%	100.00%	-
EPS	14.91	14.08	9.63	7.38	6.05	4.34	9.01	8.75%
YoY %	5.89%	46.21%	30.49%	21.98%	39.40%	-51.83%	-	-
Horiz. %	165.48%	156.27%	106.88%	81.91%	67.15%	48.17%	100.00%	-
DPS	7.04	6.70	5.36	4.02	2.68	4.02	4.69	7.00%
YoY %	5.07%	25.00%	33.33%	50.00%	-33.33%	-14.29%	-	-
Horiz. %	150.11%	142.86%	114.29%	85.71%	57.14%	85.71%	100.00%	-
NAPS	0.8645	0.791	0.7105	0.6636	0.6167	0.5832	0.5966	6.37%
YoY %	9.29%	11.33%	7.07%	7.60%	5.74%	-2.25%	-	-
Horiz. %	144.90%	132.58%	119.09%	111.23%	103.37%	97.75%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.29	1.65	1.10	1.04	0.945	1.42	1.58	-
P/RPS	0.71	0.84	0.64	0.58	0.52	0.84	0.95	-4.73%
YoY %	-15.48%	31.25%	10.34%	11.54%	-38.10%	-11.58%	-	-
Horiz. %	74.74%	88.42%	67.37%	61.05%	54.74%	88.42%	100.00%	-
P/EPS	8.70	7.86	7.66	9.45	10.47	21.94	11.76	-4.89%
YoY %	10.69%	2.61%	-18.94%	-9.74%	-52.28%	86.56%	-	-
Horiz. %	73.98%	66.84%	65.14%	80.36%	89.03%	186.56%	100.00%	-
EY	11.50	12.73	13.06	10.58	9.55	4.56	8.51	5.14%
YoY %	-9.66%	-2.53%	23.44%	10.79%	109.43%	-46.42%	-	-
Horiz. %	135.14%	149.59%	153.47%	124.32%	112.22%	53.58%	100.00%	-
DY	5.43	6.06	7.27	5.77	4.23	4.23	4.43	3.44%
YoY %	-10.40%	-16.64%	26.00%	36.41%	0.00%	-4.51%	-	-
Horiz. %	122.57%	136.79%	164.11%	130.25%	95.49%	95.49%	100.00%	-
P/NAPS	1.50	1.40	1.04	1.05	1.03	1.63	1.78	-2.81%
YoY %	7.14%	34.62%	-0.95%	1.94%	-36.81%	-8.43%	-	-
Horiz. %	84.27%	78.65%	58.43%	58.99%	57.87%	91.57%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	15/08/22	20/08/21	10/08/20	08/08/19	01/08/18	22/08/17	12/08/16	-
Price	1.28	1.90	1.40	1.00	1.00	1.36	1.66	-
P/RPS	0.71	0.97	0.82	0.56	0.56	0.80	0.99	-5.38%
YoY %	-26.80%	18.29%	46.43%	0.00%	-30.00%	-19.19%	-	-
Horiz. %	71.72%	97.98%	82.83%	56.57%	56.57%	80.81%	100.00%	-
P/EPS	8.63	9.05	9.75	9.08	11.08	21.01	12.35	-5.79%
YoY %	-4.64%	-7.18%	7.38%	-18.05%	-47.26%	70.12%	-	-
Horiz. %	69.88%	73.28%	78.95%	73.52%	89.72%	170.12%	100.00%	-
EY	11.59	11.05	10.26	11.01	9.02	4.76	8.10	6.15%
YoY %	4.89%	7.70%	-6.81%	22.06%	89.50%	-41.23%	-	-
Horiz. %	143.09%	136.42%	126.67%	135.93%	111.36%	58.77%	100.00%	-
DY	5.47	5.26	5.71	6.00	4.00	4.41	4.22	4.41%
YoY %	3.99%	-7.88%	-4.83%	50.00%	-9.30%	4.50%	-	-
Horiz. %	129.62%	124.64%	135.31%	142.18%	94.79%	104.50%	100.00%	-
P/NAPS	1.49	1.61	1.32	1.01	1.09	1.56	1.87	-3.71%
YoY %	-7.45%	21.97%	30.69%	-7.34%	-30.13%	-16.58%	-	-
Horiz. %	79.68%	86.10%	70.59%	54.01%	58.29%	83.42%	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