[BJASSET] YoY Annualized Quarter Result on 2012-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Revenue 412,718 417,242 344,010 334,906 364,072 0 293,498 6.82% YoY % -1.08% 21.29% 2.72% -8.01% 0.00% 0.00% - Horiz. % 140.62% 142.16% 117.21% 114.11% 124.05% 0.00% 100.00%
PBT 113,268 107,476 66,436 106,170 132,525 0 44,354 19.91% YoY % 5.39% 61.77% -37.43% -19.89% 0.00% 0.00% - Horiz. % 255.37% 242.31% 149.78% 239.37% 298.79% 0.00% 100.00%
Tax -10,289 -77,422 -9,532 -8,621 -7,050 0 -6,088 10.70% YoY % 86.71% -712.24% -10.56% -22.28% 0.00% 0.00% - Horiz. % 169.01% 1,271.73% 156.57% 141.61% 115.81% -0.00% 100.00%
NP 102,978 30,053 56,904 97,549 125,474 0 38,266 21.13% YoY % 242.65% -47.19% -41.67% -22.26% 0.00% 0.00% - Horiz. % 269.11% 78.54% 148.70% 254.92% 327.90% 0.00% 100.00%
NP to SH 88,805 27,990 49,788 91,960 119,965 0 33,046 21.10% YoY % 217.27% -43.78% -45.86% -23.34% 0.00% 0.00% - Horiz. % 268.73% 84.70% 150.66% 278.27% 363.02% 0.00% 100.00%
Tax Rate 9.08 % 72.04 % 14.35 % 8.12 % 5.32 % - % 13.73 % -7.69% YoY % -87.40% 402.02% 76.72% 52.63% 0.00% 0.00% - Horiz. % 66.13% 524.69% 104.52% 59.14% 38.75% 0.00% 100.00%
Total Cost 309,740 387,189 287,106 237,357 238,597 0 255,232 3.82% YoY % -20.00% 34.86% 20.96% -0.52% 0.00% 0.00% - Horiz. % 121.36% 151.70% 112.49% 93.00% 93.48% 0.00% 100.00%
Net Worth 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 10.44% YoY % 2.98% -6.42% 19.63% 12.13% 0.00% 0.00% - Horiz. % 167.02% 162.18% 173.31% 144.87% 129.19% 0.00% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Net Worth 2,116,180 2,054,870 2,195,873 1,835,491 1,636,903 - 1,267,035 10.44% YoY % 2.98% -6.42% 19.63% 12.13% 0.00% 0.00% - Horiz. % 167.02% 162.18% 173.31% 144.87% 129.19% 0.00% 100.00%
NOSH 1,113,779 1,110,740 1,114,656 1,112,419 1,113,539 1,111,434 1,111,434 0.04% YoY % 0.27% -0.35% 0.20% -0.10% 0.19% 0.00% - Horiz. % 100.21% 99.94% 100.29% 100.09% 100.19% 100.00% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
NP Margin 24.95 % 7.20 % 16.54 % 29.13 % 34.46 % - % 13.04 % 13.39% YoY % 246.53% -56.47% -43.22% -15.47% 0.00% 0.00% - Horiz. % 191.33% 55.21% 126.84% 223.39% 264.26% 0.00% 100.00%
ROE 4.20 % 1.36 % 2.27 % 5.01 % 7.33 % - % 2.61 % 9.65% YoY % 208.82% -40.09% -54.69% -31.65% 0.00% 0.00% - Horiz. % 160.92% 52.11% 86.97% 191.95% 280.84% 0.00% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 37.06 37.56 30.86 30.11 32.70 - 26.41 6.78% YoY % -1.33% 21.71% 2.49% -7.92% 0.00% 0.00% - Horiz. % 140.33% 142.22% 116.85% 114.01% 123.82% 0.00% 100.00%
EPS 7.97 2.52 4.47 8.27 10.77 0.00 2.97 21.06% YoY % 216.27% -43.62% -45.95% -23.21% 0.00% 0.00% - Horiz. % 268.35% 84.85% 150.51% 278.45% 362.63% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.9000 1.8500 1.9700 1.6500 1.4700 - 1.1400 10.40% YoY % 2.70% -6.09% 19.39% 12.24% 0.00% 0.00% - Horiz. % 166.67% 162.28% 172.81% 144.74% 128.95% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,558,270 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
RPS 16.13 16.31 13.45 13.09 14.23 - 11.47 6.82% YoY % -1.10% 21.26% 2.75% -8.01% 0.00% 0.00% - Horiz. % 140.63% 142.20% 117.26% 114.12% 124.06% 0.00% 100.00%
EPS 3.47 1.09 1.95 3.59 4.69 0.00 1.29 21.12% YoY % 218.35% -44.10% -45.68% -23.45% 0.00% 0.00% - Horiz. % 268.99% 84.50% 151.16% 278.29% 363.57% 0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.8272 0.8032 0.8583 0.7175 0.6398 - 0.4953 10.44% YoY % 2.99% -6.42% 19.62% 12.14% 0.00% 0.00% - Horiz. % 167.01% 162.16% 173.29% 144.86% 129.17% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 29/01/10 -
Price 0.8500 0.8500 0.8800 0.8800 0.8300 0.5400 0.4900 -
P/RPS 2.29 2.26 2.85 2.92 2.54 0.00 1.86 4.11% YoY % 1.33% -20.70% -2.40% 14.96% 0.00% 0.00% - Horiz. % 123.12% 121.51% 153.23% 156.99% 136.56% 0.00% 100.00%
P/EPS 10.66 33.73 19.70 10.65 7.70 0.00 16.48 -8.09% YoY % -68.40% 71.22% 84.98% 38.31% 0.00% 0.00% - Horiz. % 64.68% 204.67% 119.54% 64.62% 46.72% 0.00% 100.00%
EY 9.38 2.96 5.08 9.39 12.98 0.00 6.07 8.79% YoY % 216.89% -41.73% -45.90% -27.66% 0.00% 0.00% - Horiz. % 154.53% 48.76% 83.69% 154.70% 213.84% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.45 0.46 0.45 0.53 0.56 0.00 0.43 0.88% YoY % -2.17% 2.22% -15.09% -5.36% 0.00% 0.00% - Horiz. % 104.65% 106.98% 104.65% 123.26% 130.23% 0.00% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/01/10 CAGR
Date 01/06/15 20/05/14 16/05/13 23/05/12 19/05/11 - 18/03/10 -
Price 0.8200 0.8350 0.8900 0.8200 1.1200 0.0000 0.4900 -
P/RPS 2.21 2.22 2.88 2.72 3.43 0.00 1.86 3.39% YoY % -0.45% -22.92% 5.88% -20.70% 0.00% 0.00% - Horiz. % 118.82% 119.35% 154.84% 146.24% 184.41% 0.00% 100.00%
P/EPS 10.28 33.13 19.93 9.92 10.40 0.00 16.48 -8.73% YoY % -68.97% 66.23% 100.91% -4.62% 0.00% 0.00% - Horiz. % 62.38% 201.03% 120.93% 60.19% 63.11% 0.00% 100.00%
EY 9.72 3.02 5.02 10.08 9.62 0.00 6.07 9.55% YoY % 221.85% -39.84% -50.20% 4.78% 0.00% 0.00% - Horiz. % 160.13% 49.75% 82.70% 166.06% 158.48% 0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.45 0.45 0.50 0.76 0.00 0.43 - YoY % -4.44% 0.00% -10.00% -34.21% 0.00% 0.00% - Horiz. % 100.00% 104.65% 104.65% 116.28% 176.74% 0.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
BAB0312 results.pdf 
