[BPPLAS] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	84,333	324,358	243,571	164,167	85,356	283,458	202,386	-44.18%
YoY %	-74.00%	33.17%	48.37%	92.33%	-69.89%	40.06%	-	-
Horiz. %	41.67%	160.27%	120.35%	81.12%	42.17%	140.06%	100.00%	-
PBT	5,029	22,869	19,588	14,373	7,579	27,423	17,915	-57.09%
YoY %	-78.01%	16.75%	36.28%	89.64%	-72.36%	53.07%	-	-
Horiz. %	28.07%	127.65%	109.34%	80.23%	42.31%	153.07%	100.00%	-
Tax	-1,400	-5,002	-5,570	-3,400	-1,800	-5,344	-4,134	-51.38%
YoY %	72.01%	10.20%	-63.82%	-88.89%	66.32%	-29.27%	-	-
Horiz. %	33.87%	121.00%	134.74%	82.24%	43.54%	129.27%	100.00%	-
NP	3,629	17,867	14,018	10,973	5,779	22,079	13,781	-58.88%
YoY %	-79.69%	27.46%	27.75%	89.88%	-73.83%	60.21%	-	-
Horiz. %	26.33%	129.65%	101.72%	79.62%	41.93%	160.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,629	17,867	14,018	10,973	5,779	22,079	13,781	-58.88%
YoY %	-79.69%	27.46%	27.75%	89.88%	-73.83%	60.21%	-	-
Horiz. %	26.33%	129.65%	101.72%	79.62%	41.93%	160.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.84%	21.87%	28.44%	23.66%	23.75%	19.49%	23.08%	-
YoY %	27.30%	-23.10%	20.20%	-0.38%	21.86%	-15.55%	-	-
Horiz. %	120.62%	94.76%	123.22%	102.51%	102.90%	84.45%	100.00%	-
Total Cost	80,704	306,491	229,553	153,194	79,577	261,379	188,605	-43.18%
YoY %	-73.67%	33.52%	49.84%	92.51%	-69.55%	38.59%	-	-
Horiz. %	42.79%	162.50%	121.71%	81.22%	42.19%	138.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,165	165,165	165,165	167,042	165,165	164,656	157,657	3.14%
YoY %	0.00%	0.00%	-1.12%	1.14%	0.31%	4.44%	-	-
Horiz. %	104.76%	104.76%	104.76%	105.95%	104.76%	104.44%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	3,753	15,015	11,261	7,507	3,753	14,968	9,384	-45.68%
YoY %	-75.00%	33.34%	50.01%	100.03%	-74.93%	59.51%	-	-
Horiz. %	39.99%	160.01%	120.00%	80.00%	39.99%	159.51%	100.00%	-
Div Payout %	103.44%	84.04%	80.33%	68.42%	64.96%	67.80%	68.10%	-
YoY %	23.08%	4.62%	17.41%	5.33%	-4.19%	-0.44%	-	-
Horiz. %	151.89%	123.41%	117.96%	100.47%	95.39%	99.56%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	165,165	165,165	165,165	167,042	165,165	164,656	157,657	3.14%
YoY %	0.00%	0.00%	-1.12%	1.14%	0.31%	4.44%	-	-
Horiz. %	104.76%	104.76%	104.76%	105.95%	104.76%	104.44%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	187,688	187,110	187,688	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.31%	-0.31%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	4.30%	5.51%	5.76%	6.68%	6.77%	7.79%	6.81%	-
YoY %	-21.96%	-4.34%	-13.77%	-1.33%	-13.09%	14.39%	-	-
Horiz. %	63.14%	80.91%	84.58%	98.09%	99.41%	114.39%	100.00%	-
ROE	2.20%	10.82%	8.49%	6.57%	3.50%	13.41%	8.74%	-
YoY %	-79.67%	27.44%	29.22%	87.71%	-73.90%	53.43%	-	-
Horiz. %	25.17%	123.80%	97.14%	75.17%	40.05%	153.43%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	44.93	172.82	129.77	87.47	45.48	151.49	107.83	-44.18%
YoY %	-74.00%	33.17%	48.36%	92.33%	-69.98%	40.49%	-	-
Horiz. %	41.67%	160.27%	120.35%	81.12%	42.18%	140.49%	100.00%	-
EPS	1.93	9.52	7.47	5.85	3.08	11.80	7.37	-59.03%
YoY %	-79.73%	27.44%	27.69%	89.94%	-73.90%	60.11%	-	-
Horiz. %	26.19%	129.17%	101.36%	79.38%	41.79%	160.11%	100.00%	-
DPS	2.00	8.00	6.00	4.00	2.00	8.00	5.00	-45.68%
YoY %	-75.00%	33.33%	50.00%	100.00%	-75.00%	60.00%	-	-
Horiz. %	40.00%	160.00%	120.00%	80.00%	40.00%	160.00%	100.00%	-
NAPS	0.88	0.88	0.88	0.89	0.88	0.88	0.84	3.14%
YoY %	0.00%	0.00%	-1.12%	1.14%	0.00%	4.76%	-	-
Horiz. %	104.76%	104.76%	104.76%	105.95%	104.76%	104.76%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	30.12	115.84	86.99	58.63	30.48	101.23	72.28	-44.18%
YoY %	-74.00%	33.16%	48.37%	92.36%	-69.89%	40.05%	-	-
Horiz. %	41.67%	160.27%	120.35%	81.12%	42.17%	140.05%	100.00%	-
EPS	1.30	6.38	5.01	3.92	2.06	7.89	4.92	-58.78%
YoY %	-79.62%	27.35%	27.81%	90.29%	-73.89%	60.37%	-	-
Horiz. %	26.42%	129.67%	101.83%	79.67%	41.87%	160.37%	100.00%	-
DPS	1.34	5.36	4.02	2.68	1.34	5.35	3.35	-45.68%
YoY %	-75.00%	33.33%	50.00%	100.00%	-74.95%	59.70%	-	-
Horiz. %	40.00%	160.00%	120.00%	80.00%	40.00%	159.70%	100.00%	-
NAPS	0.5899	0.5899	0.5899	0.5966	0.5899	0.5881	0.5631	3.14%
YoY %	0.00%	0.00%	-1.12%	1.14%	0.31%	4.44%	-	-
Horiz. %	104.76%	104.76%	104.76%	105.95%	104.76%	104.44%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	1.38	1.40	1.56	1.58	1.63	1.74	1.21	-
P/RPS	3.07	0.81	1.20	1.81	3.58	1.15	1.12	95.74%
YoY %	279.01%	-32.50%	-33.70%	-49.44%	211.30%	2.68%	-	-
Horiz. %	274.11%	72.32%	107.14%	161.61%	319.64%	102.68%	100.00%	-
P/EPS	71.37	14.71	20.89	27.03	52.94	14.75	16.48	165.45%
YoY %	385.18%	-29.58%	-22.72%	-48.94%	258.92%	-10.50%	-	-
Horiz. %	433.07%	89.26%	126.76%	164.02%	321.24%	89.50%	100.00%	-
EY	1.40	6.80	4.79	3.70	1.89	6.78	6.07	-62.35%
YoY %	-79.41%	41.96%	29.46%	95.77%	-72.12%	11.70%	-	-
Horiz. %	23.06%	112.03%	78.91%	60.96%	31.14%	111.70%	100.00%	-
DY	1.45	5.71	3.85	2.53	1.23	4.60	4.13	-50.20%
YoY %	-74.61%	48.31%	52.17%	105.69%	-73.26%	11.38%	-	-
Horiz. %	35.11%	138.26%	93.22%	61.26%	29.78%	111.38%	100.00%	-
P/NAPS	1.57	1.59	1.77	1.78	1.85	1.98	1.44	5.92%
YoY %	-1.26%	-10.17%	-0.56%	-3.78%	-6.57%	37.50%	-	-
Horiz. %	109.03%	110.42%	122.92%	123.61%	128.47%	137.50%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	26/05/17	24/02/17	18/11/16	12/08/16	20/05/16	15/02/16	13/11/15	-
Price	1.41	1.48	1.54	1.66	1.60	1.85	1.52	-
P/RPS	3.14	0.86	1.19	1.90	3.52	1.22	1.41	70.44%
YoY %	265.12%	-27.73%	-37.37%	-46.02%	188.52%	-13.48%	-	-
Horiz. %	222.70%	60.99%	84.40%	134.75%	249.65%	86.52%	100.00%	-
P/EPS	72.92	15.55	20.62	28.39	51.96	15.68	20.70	131.34%
YoY %	368.94%	-24.59%	-27.37%	-45.36%	231.38%	-24.25%	-	-
Horiz. %	352.27%	75.12%	99.61%	137.15%	251.01%	75.75%	100.00%	-
EY	1.37	6.43	4.85	3.52	1.92	6.38	4.83	-56.79%
YoY %	-78.69%	32.58%	37.78%	83.33%	-69.91%	32.09%	-	-
Horiz. %	28.36%	133.13%	100.41%	72.88%	39.75%	132.09%	100.00%	-
DY	1.42	5.41	3.90	2.41	1.25	4.32	3.29	-42.85%
YoY %	-73.75%	38.72%	61.83%	92.80%	-71.06%	31.31%	-	-
Horiz. %	43.16%	164.44%	118.54%	73.25%	37.99%	131.31%	100.00%	-
P/NAPS	1.60	1.68	1.75	1.87	1.82	2.10	1.81	-7.88%
YoY %	-4.76%	-4.00%	-6.42%	2.75%	-13.33%	16.02%	-	-
Horiz. %	88.40%	92.82%	96.69%	103.31%	100.55%	116.02%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos