[BPPLAS] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[BPPLAS] BP PLASTICS HOLDING BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -4.59%
YoY- 33.88%
Quarter Report
Latest QR
Upcoming QR
BPPLAS's Result
BPPLAS's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 488,008 479,022 339,060 327,962 329,664 329,168 323,335 7.09%
PBT 37,469 54,025 42,638 28,746 24,201 17,257 20,318 10.73%
Tax -6,175 -9,692 -9,524 -5,735 -3,314 -3,444 -4,602 5.01%
NP 31,294 44,333 33,114 23,011 20,887 13,813 15,716 12.15%
-
NP to SH 31,294 44,333 33,114 23,011 20,887 13,813 15,716 12.15%
-
Tax Rate 16.48% 17.94% 22.34% 19.95% 13.69% 19.96% 22.65% -
Total Cost 456,714 434,689 305,946 304,951 308,777 315,355 307,619 6.80%
-
Net Worth 250,516 233,627 212,087 193,318 182,057 172,672 165,165 7.18%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 15,481 21,113 16,891 11,261 11,261 7,507 15,015 0.51%
Div Payout % 49.47% 47.62% 51.01% 48.94% 53.92% 54.35% 95.54% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 250,516 233,627 212,087 193,318 182,057 172,672 165,165 7.18%
NOSH 281,532 281,532 187,688 187,688 187,688 187,688 187,688 6.98%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.41% 9.25% 9.77% 7.02% 6.34% 4.20% 4.86% -
ROE 12.49% 18.98% 15.61% 11.90% 11.47% 8.00% 9.52% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 173.37 170.18 180.65 174.74 175.64 175.38 172.27 0.10%
EPS 11.12 15.75 17.64 12.26 11.13 7.36 8.37 4.84%
DPS 5.50 7.50 9.00 6.00 6.00 4.00 8.00 -6.05%
NAPS 0.89 0.83 1.13 1.03 0.97 0.92 0.88 0.18%
Adjusted Per Share Value based on latest NOSH - 281,532
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 173.40 170.21 120.48 116.53 117.14 116.96 114.89 7.09%
EPS 11.12 15.75 11.77 8.18 7.42 4.91 5.58 12.17%
DPS 5.50 7.50 6.00 4.00 4.00 2.67 5.34 0.49%
NAPS 0.8901 0.8301 0.7536 0.6869 0.6469 0.6135 0.5869 7.18%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.18 1.50 1.35 0.83 1.07 0.89 1.38 -
P/RPS 0.68 0.88 0.75 0.47 0.61 0.51 0.80 -2.67%
P/EPS 10.61 9.52 7.65 6.77 9.61 12.09 16.48 -7.07%
EY 9.42 10.50 13.07 14.77 10.40 8.27 6.07 7.59%
DY 4.66 5.00 6.67 7.23 5.61 4.49 5.80 -3.58%
P/NAPS 1.33 1.81 1.19 0.81 1.10 0.97 1.57 -2.72%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 23/05/22 27/05/21 14/05/20 29/05/19 30/05/18 26/05/17 -
Price 1.22 1.50 1.54 1.07 1.06 0.99 1.41 -
P/RPS 0.70 0.88 0.85 0.61 0.60 0.56 0.82 -2.60%
P/EPS 10.97 9.52 8.73 8.73 9.53 13.45 16.84 -6.89%
EY 9.11 10.50 11.46 11.46 10.50 7.43 5.94 7.38%
DY 4.51 5.00 5.84 5.61 5.66 4.04 5.67 -3.74%
P/NAPS 1.37 1.81 1.36 1.04 1.09 1.08 1.60 -2.55%

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