[BPLANT] QoQ Quarter Result on 30-Sep-2015 [#3]

Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -51.36%
YoY- 27.36%
Quarter Report
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 174,923 136,976 163,378 166,554 153,378 131,885 167,158 3.07%
PBT 100,453 44,350 6,356 27,593 53,259 7,892 7,597 460.05%
Tax -4,332 -3,217 -9,178 -5,129 -6,287 -2,247 -12,735 -51.30%
NP 96,121 41,133 -2,822 22,464 46,972 5,645 -5,138 -
-
NP to SH 97,549 42,586 -975 23,639 48,599 7,347 -965 -
-
Tax Rate 4.31% 7.25% 144.40% 18.59% 11.80% 28.47% 167.63% -
Total Cost 78,802 95,843 166,200 144,090 106,406 126,240 172,296 -40.66%
-
Net Worth 2,222,837 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.10%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 47,974 48,000 48,000 48,000 80,000 32,000 32,000 31.02%
Div Payout % 49.18% 112.71% 0.00% 203.05% 164.61% 435.55% 0.00% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 2,222,837 2,176,000 2,176,000 2,223,999 2,287,999 2,271,999 2,294,879 -2.10%
NOSH 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 1,600,000 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 54.95% 30.03% -1.73% 13.49% 30.62% 4.28% -3.07% -
ROE 4.39% 1.96% -0.04% 1.06% 2.12% 0.32% -0.04% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.94 8.56 10.21 10.41 9.59 8.24 10.45 3.10%
EPS 6.10 2.66 -0.06 1.48 3.04 0.46 -0.06 -
DPS 3.00 3.00 3.00 3.00 5.00 2.00 2.00 31.06%
NAPS 1.39 1.36 1.36 1.39 1.43 1.42 1.4343 -2.07%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 7.81 6.12 7.29 7.44 6.85 5.89 7.46 3.10%
EPS 4.35 1.90 -0.04 1.06 2.17 0.33 -0.04 -
DPS 2.14 2.14 2.14 2.14 3.57 1.43 1.43 30.86%
NAPS 0.9923 0.9714 0.9714 0.9929 1.0214 1.0143 1.0245 -2.10%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.48 1.55 1.49 1.37 1.40 1.37 1.45 -
P/RPS 13.53 18.11 14.59 13.16 14.60 16.62 13.88 -1.68%
P/EPS 24.26 58.24 -2,445.13 92.73 46.09 298.35 -2,404.15 -
EY 4.12 1.72 -0.04 1.08 2.17 0.34 -0.04 -
DY 2.03 1.94 2.01 2.19 3.57 1.46 1.38 29.37%
P/NAPS 1.06 1.14 1.10 0.99 0.98 0.96 1.01 3.27%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 22/08/16 17/05/16 19/02/16 24/11/15 20/08/15 19/05/15 25/02/15 -
Price 1.55 1.46 1.54 1.50 1.28 1.36 1.45 -
P/RPS 14.17 17.05 15.08 14.41 13.35 16.50 13.88 1.38%
P/EPS 25.41 54.85 -2,527.18 101.53 42.14 296.18 -2,404.15 -
EY 3.94 1.82 -0.04 0.98 2.37 0.34 -0.04 -
DY 1.94 2.05 1.95 2.00 3.91 1.47 1.38 25.51%
P/NAPS 1.12 1.07 1.13 1.08 0.90 0.96 1.01 7.14%

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