[BPPLAS] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
20-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -27.66%
YoY--%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 55,193 52,224 48,058 41,825 40,981 38,865 38,368 27.40%
PBT 5,329 6,513 6,145 5,587 6,117 5,797 5,882 -6.36%
Tax -235 -760 -834 -1,094 94 -900 -990 -61.62%
NP 5,094 5,753 5,311 4,493 6,211 4,897 4,892 2.73%
-
NP to SH 5,094 5,753 5,311 4,493 6,211 4,897 4,892 2.73%
-
Tax Rate 4.41% 11.67% 13.57% 19.58% -1.54% 15.53% 16.83% -
Total Cost 50,099 46,471 42,747 37,332 34,770 33,968 33,476 30.80%
-
Net Worth 99,717 94,882 91,114 86,496 83,932 78,015 74,016 21.95%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 2,402 - - 3,469 -
Div Payout % - - - 53.48% - - 70.92% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 99,717 94,882 91,114 86,496 83,932 78,015 74,016 21.95%
NOSH 120,141 120,104 119,887 120,133 119,903 120,024 115,650 2.56%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 9.23% 11.02% 11.05% 10.74% 15.16% 12.60% 12.75% -
ROE 5.11% 6.06% 5.83% 5.19% 7.40% 6.28% 6.61% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 45.94 43.48 40.09 34.82 34.18 32.38 33.18 24.20%
EPS 4.24 4.79 4.43 3.74 5.18 4.08 4.23 0.15%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 3.00 -
NAPS 0.83 0.79 0.76 0.72 0.70 0.65 0.64 18.90%
Adjusted Per Share Value based on latest NOSH - 120,133
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 19.60 18.55 17.07 14.86 14.56 13.80 13.63 27.37%
EPS 1.81 2.04 1.89 1.60 2.21 1.74 1.74 2.66%
DPS 0.00 0.00 0.00 0.85 0.00 0.00 1.23 -
NAPS 0.3542 0.337 0.3236 0.3072 0.2981 0.2771 0.2629 21.96%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.14 1.19 1.20 0.93 0.95 0.90 0.98 -
P/RPS 2.48 2.74 2.99 2.67 2.78 2.78 2.95 -10.91%
P/EPS 26.89 24.84 27.09 24.87 18.34 22.06 23.17 10.42%
EY 3.72 4.03 3.69 4.02 5.45 4.53 4.32 -9.47%
DY 0.00 0.00 0.00 2.15 0.00 0.00 3.06 -
P/NAPS 1.37 1.51 1.58 1.29 1.36 1.38 1.53 -7.09%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 24/11/06 22/08/06 04/05/06 20/02/06 14/11/05 15/08/05 05/05/05 -
Price 1.23 1.13 1.36 1.14 0.94 0.98 0.98 -
P/RPS 2.68 2.60 3.39 3.27 2.75 3.03 2.95 -6.19%
P/EPS 29.01 23.59 30.70 30.48 18.15 24.02 23.17 16.15%
EY 3.45 4.24 3.26 3.28 5.51 4.16 4.32 -13.91%
DY 0.00 0.00 0.00 1.75 0.00 0.00 3.06 -
P/NAPS 1.48 1.43 1.79 1.58 1.34 1.51 1.53 -2.18%

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