[BPLANT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 64.53%
YoY- 150.48%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 756,080 707,875 681,633 623,798 547,904 615,195 602,422 16.33%
PBT 169,744 276,081 268,558 289,606 177,400 95,100 118,325 27.16%
Tax -53,420 -59,724 -34,982 -15,098 -12,868 -22,841 -18,217 104.73%
NP 116,324 216,357 233,576 274,508 164,532 72,259 100,108 10.51%
-
NP to SH 118,240 227,791 236,662 280,270 170,344 78,610 106,113 7.47%
-
Tax Rate 31.47% 21.63% 13.03% 5.21% 7.25% 24.02% 15.40% -
Total Cost 639,756 491,518 448,057 349,290 383,372 542,936 502,314 17.47%
-
Net Worth 1,600,000 2,191,528 2,208,709 2,223,603 2,176,000 2,176,000 2,223,999 -19.69%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 160,000 231,950 234,742 191,965 192,000 208,000 213,333 -17.43%
Div Payout % 135.32% 101.83% 99.19% 68.49% 112.71% 264.60% 201.04% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,600,000 2,191,528 2,208,709 2,223,603 2,176,000 2,176,000 2,223,999 -19.69%
NOSH 1,600,000 1,600,000 1,600,513 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 15.39% 30.56% 34.27% 44.01% 30.03% 11.75% 16.62% -
ROE 7.39% 10.39% 10.71% 12.60% 7.83% 3.61% 4.77% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.26 44.25 42.59 38.99 34.24 38.45 37.65 16.34%
EPS 5.28 14.24 14.79 17.52 10.64 4.91 6.63 -14.07%
DPS 10.00 14.50 14.67 12.00 12.00 13.00 13.33 -17.42%
NAPS 1.00 1.37 1.38 1.39 1.36 1.36 1.39 -19.69%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 33.75 31.60 30.43 27.85 24.46 27.46 26.89 16.33%
EPS 5.28 10.17 10.57 12.51 7.60 3.51 4.74 7.45%
DPS 7.14 10.35 10.48 8.57 8.57 9.29 9.52 -17.43%
NAPS 0.7143 0.9784 0.986 0.9927 0.9714 0.9714 0.9929 -19.69%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.64 1.66 1.48 1.48 1.55 1.49 1.37 -
P/RPS 3.47 3.75 3.48 3.80 4.53 3.88 3.64 -3.13%
P/EPS 22.19 11.66 10.01 8.45 14.56 30.33 20.66 4.87%
EY 4.51 8.58 9.99 11.84 6.87 3.30 4.84 -4.59%
DY 6.10 8.73 9.91 8.11 7.74 8.72 9.73 -26.72%
P/NAPS 1.64 1.21 1.07 1.06 1.14 1.10 0.99 39.96%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 15/02/17 16/11/16 22/08/16 17/05/16 19/02/16 24/11/15 -
Price 1.64 1.73 1.60 1.55 1.46 1.54 1.50 -
P/RPS 3.47 3.91 3.76 3.97 4.26 4.01 3.98 -8.72%
P/EPS 22.19 12.15 10.82 8.85 13.71 31.34 22.62 -1.27%
EY 4.51 8.23 9.24 11.30 7.29 3.19 4.42 1.35%
DY 6.10 8.38 9.17 7.74 8.22 8.44 8.89 -22.18%
P/NAPS 1.64 1.26 1.16 1.12 1.07 1.13 1.08 32.07%

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