[BPPLAS] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 5.99%
YoY- 43.6%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 494,974 455,130 517,033 407,186 315,001 333,599 333,612 6.79%
PBT 31,534 36,965 44,503 51,678 37,392 25,378 23,448 5.05%
Tax -4,772 -6,102 -7,507 -9,902 -8,300 -4,438 -5,436 -2.14%
NP 26,762 30,863 36,996 41,776 29,092 20,940 18,012 6.81%
-
NP to SH 26,762 30,863 36,996 41,776 29,092 20,940 18,012 6.81%
-
Tax Rate 15.13% 16.51% 16.87% 19.16% 22.20% 17.49% 23.18% -
Total Cost 468,212 424,267 480,037 365,410 285,909 312,659 315,600 6.78%
-
Net Worth 266,000 261,775 247,701 225,225 202,703 187,688 178,303 6.88%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 16,866 16,888 16,888 20,645 15,015 11,261 7,507 14.42%
Div Payout % 63.02% 54.72% 45.65% 49.42% 51.61% 53.78% 41.68% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 266,000 261,775 247,701 225,225 202,703 187,688 178,303 6.88%
NOSH 280,000 281,532 281,532 187,688 187,688 187,688 187,688 6.88%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.41% 6.78% 7.16% 10.26% 9.24% 6.28% 5.40% -
ROE 10.06% 11.79% 14.94% 18.55% 14.35% 11.16% 10.10% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 176.78 161.69 183.68 216.95 167.83 177.74 177.75 -0.09%
EPS 9.56 10.96 13.14 22.26 15.50 11.16 9.60 -0.06%
DPS 6.00 6.00 6.00 11.00 8.00 6.00 4.00 6.98%
NAPS 0.95 0.93 0.88 1.20 1.08 1.00 0.95 0.00%
Adjusted Per Share Value based on latest NOSH - 187,688
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 176.78 162.55 184.65 145.42 112.50 119.14 119.15 6.78%
EPS 9.56 11.02 13.21 14.92 10.39 7.48 6.43 6.82%
DPS 6.00 6.03 6.03 7.37 5.36 4.02 2.68 14.36%
NAPS 0.95 0.9349 0.8846 0.8044 0.7239 0.6703 0.6368 6.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.26 1.23 1.41 2.65 1.44 1.00 1.00 -
P/RPS 0.71 0.76 0.77 1.22 0.86 0.56 0.56 4.03%
P/EPS 13.18 11.22 10.73 11.91 9.29 8.96 10.42 3.99%
EY 7.59 8.91 9.32 8.40 10.76 11.16 9.60 -3.83%
DY 4.76 4.88 4.26 4.15 5.56 6.00 4.00 2.93%
P/NAPS 1.33 1.32 1.60 2.21 1.33 1.00 1.05 4.01%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 21/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 -
Price 1.21 1.24 1.38 2.97 1.59 1.07 1.06 -
P/RPS 0.68 0.77 0.75 1.37 0.95 0.60 0.60 2.10%
P/EPS 12.66 11.31 10.50 13.34 10.26 9.59 11.05 2.29%
EY 7.90 8.84 9.52 7.49 9.75 10.43 9.05 -2.23%
DY 4.96 4.84 4.35 3.70 5.03 5.61 3.77 4.67%
P/NAPS 1.27 1.33 1.57 2.48 1.47 1.07 1.12 2.11%

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