|
Market Closed -
BURSA MALAYSIA
12:50:01 08/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 0.7650 MYR | -4.38% |
|
-2.55% | +22.40% |
Projected Income Statement: BP Plastics Holding Bhd.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 447.2 | 502.6 | 469.6 | 487.7 | 413.7 | 535.4 | 520 |
| Change | - | 12.4% | -6.56% | 3.85% | -15.17% | 29.42% | -2.88% |
| EBITDA 1 | 67.19 | 45.41 | 51.6 | 37.87 | 32.18 | 49.8 | 44.7 |
| Change | - | -32.42% | 13.64% | -26.62% | -15.01% | 54.75% | -10.24% |
| EBIT | - | 33.84 | 38.08 | 22.34 | - | - | - |
| Change | - | - | 12.55% | -41.35% | - | - | - |
| Interest Paid | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 56.77 | 36.01 | 42.62 | 26 | 15.83 | 36.3 | 29.5 |
| Change | - | -36.58% | 18.38% | -38.99% | -39.13% | 129.33% | -18.73% |
| Net income 1 | 46.47 | 30.54 | 35.23 | 21.6 | 11.52 | 30.1 | 24.5 |
| Change | - | -34.28% | 15.38% | -38.71% | -46.67% | 161.35% | -18.6% |
| Announcement Date | 21/02/22 | 27/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - |
1MYR in Million
Estimates
Forecast Balance Sheet: BP Plastics Holding Bhd.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Announcement Date | 21/02/22 | 27/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - |
Estimates
Cash Flow Forecast: BP Plastics Holding Bhd.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 6.174 | 33.17 | 44.61 | 27.76 | 22.82 | 13.34 |
| Change | - | 437.21% | 34.49% | -37.77% | -17.78% | -41.55% |
| Free Cash Flow (FCF) 1 | 44.94 | -22.59 | 6.344 | 9.423 | -11.7 | 32.09 |
| Change | - | -150.27% | 128.08% | 48.55% | -224.21% | 374.21% |
| Announcement Date | 28/04/21 | 22/04/22 | 26/04/23 | 24/04/24 | 30/04/25 | 27/04/26 |
1MYR in Million
Estimates
Forecast Financial Ratios: BP Plastics Holding Bhd.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | 15.03% | 9.03% | 10.99% | 7.76% | 7.78% | 9.3% | 8.6% |
| EBIT Margin (%) | - | 6.73% | 8.11% | 4.58% | - | - | - |
| EBT Margin (%) | 12.7% | 7.16% | 9.08% | 5.33% | 3.83% | 6.78% | 5.67% |
| Net margin (%) | 10.39% | 6.08% | 7.5% | 4.43% | 2.78% | 5.62% | 4.71% |
| FCF margin (%) | - | 3.99% | -0.22% | - | - | - | - |
| FCF / Net Income (%) | - | 65.68% | -2.91% | - | - | - | - |
Profitability | |||||||
| ROA | - | 9.83% | 10.84% | 6.25% | - | - | - |
| ROE | - | 12.81% | 13.85% | 8.12% | - | 10.7% | - |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | 8.88% | 5.91% | - | - | - | - |
| CAPEX / EBITDA (%) | - | 98.23% | 53.79% | - | - | - | - |
| CAPEX / FCF (%) | - | 222.4% | -2,710.74% | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | 0.0733 | 0.055 | 0.06 | 0.06 | 0.025 | 0.05 | 0.045 |
| Change | - | -25% | 9.09% | 0% | -58.33% | 100% | -10% |
| Book Value Per Share 1 | 0.8228 | 0.87 | 0.94 | 0.95 | 0.97 | 1 | 1.1 |
| Change | - | 5.74% | 8.05% | 1.06% | 2.11% | 3.09% | 10% |
| EPS 1 | 0.1651 | 0.1085 | 0.1252 | 0.0767 | 0.0409 | 0.107 | 0.087 |
| Change | - | -34.28% | 15.39% | -38.74% | -46.68% | 161.61% | -18.69% |
| Nbr of stocks (in thousands) | 281,480 | 281,479 | 281,479 | 281,479 | 281,479 | 281,439 | 281,439 |
| Announcement Date | 21/02/22 | 27/02/23 | 27/02/24 | 25/02/25 | 24/02/26 | - | - |
1MYR
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | 7.48x | 9.2x |
| PBR | 0.8x | 0.73x |
| EV / Sales | 0.42x | 0.43x |
| Yield | 6.25% | 5.63% |
EPS & Dividend
Y-o-Y evolution of P/E
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.8000MYR
Average target price
0.8700MYR
Spread / Average Target
+8.75%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- 5100 Stock
- Financials BP Plastics Holding Bhd.
Select your edition
All financial news and data tailored to specific country editions
