[BPURI] YoY Annualized Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,119,476 1,066,494 1,128,894 969,498 1,270,938 1,184,453 1,147,865 -0.42% YoY % 4.97% -5.53% 16.44% -23.72% 7.30% 3.19% - Horiz. % 97.53% 92.91% 98.35% 84.46% 110.72% 103.19% 100.00%
PBT 20,849 10,754 12,144 12,188 12,764 17,649 14,966 5.68% YoY % 93.86% -11.44% -0.36% -4.51% -27.68% 17.92% - Horiz. % 139.31% 71.86% 81.14% 81.43% 85.28% 117.92% 100.00%
Tax -9,456 -2,817 -4,722 -4,948 -5,053 -6,568 -3,188 19.85% YoY % -235.64% 40.34% 4.55% 2.08% 23.06% -106.02% - Horiz. % 296.61% 88.37% 148.14% 155.21% 158.51% 206.02% 100.00%
NP 11,393 7,937 7,421 7,240 7,710 11,081 11,778 -0.55% YoY % 43.54% 6.95% 2.50% -6.10% -30.42% -5.92% - Horiz. % 96.73% 67.39% 63.01% 61.47% 65.46% 94.08% 100.00%
NP to SH 382 5,016 6,537 6,618 5,809 10,098 10,841 -42.70% YoY % -92.37% -23.27% -1.23% 13.93% -42.47% -6.85% - Horiz. % 3.53% 46.27% 60.30% 61.05% 53.59% 93.15% 100.00%
Tax Rate 45.35 % 26.20 % 38.89 % 40.60 % 39.59 % 37.21 % 21.30 % 13.41% YoY % 73.09% -32.63% -4.21% 2.55% 6.40% 74.69% - Horiz. % 212.91% 123.00% 182.58% 190.61% 185.87% 174.69% 100.00%
Total Cost 1,108,082 1,058,557 1,121,473 962,258 1,263,228 1,173,372 1,136,086 -0.41% YoY % 4.68% -5.61% 16.55% -23.83% 7.66% 3.28% - Horiz. % 97.54% 93.18% 98.71% 84.70% 111.19% 103.28% 100.00%
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.74% YoY % 9.05% 6.39% 31.91% 5.88% 14.18% 11.07% - Horiz. % 205.47% 188.42% 177.11% 134.27% 126.81% 111.07% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - 2,794 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 25.77 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 215,294 197,433 185,579 140,689 132,876 116,378 104,780 12.74% YoY % 9.05% 6.39% 31.91% 5.88% 14.18% 11.07% - Horiz. % 205.47% 188.42% 177.11% 134.27% 126.81% 111.07% 100.00%
NOSH 234,526 205,573 170,836 129,608 123,778 108,978 104,780 14.36% YoY % 14.08% 20.33% 31.81% 4.71% 13.58% 4.01% - Horiz. % 223.83% 196.19% 163.04% 123.69% 118.13% 104.01% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.02 % 0.74 % 0.66 % 0.75 % 0.61 % 0.94 % 1.03 % -0.16% YoY % 37.84% 12.12% -12.00% 22.95% -35.11% -8.74% - Horiz. % 99.03% 71.84% 64.08% 72.82% 59.22% 91.26% 100.00%
ROE 0.18 % 2.54 % 3.52 % 4.70 % 4.37 % 8.68 % 10.35 % -49.07% YoY % -92.91% -27.84% -25.11% 7.55% -49.65% -16.14% - Horiz. % 1.74% 24.54% 34.01% 45.41% 42.22% 83.86% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 477.34 518.79 660.81 748.02 1,026.79 1,086.87 1,095.49 -12.92% YoY % -7.99% -21.49% -11.66% -27.15% -5.53% -0.79% - Horiz. % 43.57% 47.36% 60.32% 68.28% 93.73% 99.21% 100.00%
EPS 0.16 2.44 3.83 5.11 4.69 9.27 10.35 -50.06% YoY % -93.44% -36.29% -25.05% 8.96% -49.41% -10.43% - Horiz. % 1.55% 23.57% 37.00% 49.37% 45.31% 89.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.67 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9180 0.9604 1.0863 1.0855 1.0735 1.0679 1.0000 -1.41% YoY % -4.41% -11.59% 0.07% 1.12% 0.52% 6.79% - Horiz. % 91.80% 96.04% 108.63% 108.55% 107.35% 106.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 869,537 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 128.74 122.65 129.83 111.50 146.16 136.22 132.01 -0.42% YoY % 4.97% -5.53% 16.44% -23.71% 7.30% 3.19% - Horiz. % 97.52% 92.91% 98.35% 84.46% 110.72% 103.19% 100.00%
EPS 0.04 0.58 0.75 0.76 0.67 1.16 1.25 -43.63% YoY % -93.10% -22.67% -1.32% 13.43% -42.24% -7.20% - Horiz. % 3.20% 46.40% 60.00% 60.80% 53.60% 92.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.32 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.2476 0.2271 0.2134 0.1618 0.1528 0.1338 0.1205 12.74% YoY % 9.03% 6.42% 31.89% 5.89% 14.20% 11.04% - Horiz. % 205.48% 188.46% 177.10% 134.27% 126.80% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.4150 0.4300 0.6750 0.8000 0.8300 0.9600 1.2600 -
P/RPS 0.09 0.08 0.10 0.11 0.08 0.09 0.12 -4.68% YoY % 12.50% -20.00% -9.09% 37.50% -11.11% -25.00% - Horiz. % 75.00% 66.67% 83.33% 91.67% 66.67% 75.00% 100.00%
P/EPS 254.34 17.62 17.64 15.67 17.68 10.36 12.18 65.87% YoY % 1,343.47% -0.11% 12.57% -11.37% 70.66% -14.94% - Horiz. % 2,088.18% 144.66% 144.83% 128.65% 145.16% 85.06% 100.00%
EY 0.39 5.67 5.67 6.38 5.65 9.65 8.21 -39.79% YoY % -93.12% 0.00% -11.13% 12.92% -41.45% 17.54% - Horiz. % 4.75% 69.06% 69.06% 77.71% 68.82% 117.54% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.45 0.45 0.62 0.74 0.77 0.90 1.26 -15.76% YoY % 0.00% -27.42% -16.22% -3.90% -14.44% -28.57% - Horiz. % 35.71% 35.71% 49.21% 58.73% 61.11% 71.43% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 20/11/13 21/11/12 22/11/11 18/11/10 -
Price 0.4050 0.4350 0.6100 0.7900 0.8500 0.8700 1.3000 -
P/RPS 0.08 0.08 0.09 0.11 0.08 0.08 0.12 -6.53% YoY % 0.00% -11.11% -18.18% 37.50% 0.00% -33.33% - Horiz. % 66.67% 66.67% 75.00% 91.67% 66.67% 66.67% 100.00%
P/EPS 248.21 17.83 15.94 15.47 18.11 9.39 12.56 64.35% YoY % 1,292.09% 11.86% 3.04% -14.58% 92.86% -25.24% - Horiz. % 1,976.19% 141.96% 126.91% 123.17% 144.19% 74.76% 100.00%
EY 0.40 5.61 6.27 6.46 5.52 10.65 7.96 -39.23% YoY % -92.87% -10.53% -2.94% 17.03% -48.17% 33.79% - Horiz. % 5.03% 70.48% 78.77% 81.16% 69.35% 133.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.05 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.44 0.45 0.56 0.73 0.79 0.81 1.30 -16.51% YoY % -2.22% -19.64% -23.29% -7.59% -2.47% -37.69% - Horiz. % 33.85% 34.62% 43.08% 56.15% 60.77% 62.31% 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
BPuri interim report 9-13.pdf 
