[BPPLAS] QoQ TTM Result on 30-Jun-2010 [#2]

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
TTM Result
Revenue	225,651	220,756	215,479	208,581	192,836	175,219	163,108	24.18%
YoY %	2.22%	2.45%	3.31%	8.16%	10.05%	7.43%	-	-
Horiz. %	138.34%	135.34%	132.11%	127.88%	118.23%	107.43%	100.00%	-
PBT	22,171	22,245	19,323	18,584	20,134	19,501	18,760	11.79%
YoY %	-0.33%	15.12%	3.98%	-7.70%	3.25%	3.95%	-	-
Horiz. %	118.18%	118.58%	103.00%	99.06%	107.32%	103.95%	100.00%	-
Tax	-4,409	-4,919	-3,599	-3,370	-3,900	-3,860	-5,122	-9.51%
YoY %	10.37%	-36.68%	-6.80%	13.59%	-1.04%	24.64%	-	-
Horiz. %	86.08%	96.04%	70.27%	65.79%	76.14%	75.36%	100.00%	-
NP	17,762	17,326	15,724	15,214	16,234	15,641	13,638	19.27%
YoY %	2.52%	10.19%	3.35%	-6.28%	3.79%	14.69%	-	-
Horiz. %	130.24%	127.04%	115.30%	111.56%	119.04%	114.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,762	17,326	15,724	15,214	16,234	15,641	13,638	19.27%
YoY %	2.52%	10.19%	3.35%	-6.28%	3.79%	14.69%	-	-
Horiz. %	130.24%	127.04%	115.30%	111.56%	119.04%	114.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	22.11%	18.63%	18.13%	19.37%	19.79%	27.30%	-
YoY %	-10.04%	18.68%	2.76%	-6.40%	-2.12%	-27.51%	-	-
Horiz. %	72.86%	80.99%	68.24%	66.41%	70.95%	72.49%	100.00%	-
Total Cost	207,889	203,430	199,755	193,367	176,602	159,578	149,470	24.62%
YoY %	2.19%	1.84%	3.30%	9.49%	10.67%	6.76%	-	-
Horiz. %	139.08%	136.10%	133.64%	129.37%	118.15%	106.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	140,224	143,871	138,931	132,946	135,342	131,235	124,364	8.33%
YoY %	-2.53%	3.56%	4.50%	-1.77%	3.13%	5.52%	-	-
Horiz. %	112.75%	115.69%	111.71%	106.90%	108.83%	105.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Dividend
Div	7,193	7,193	5,393	5,393	5,393	5,393	3,614	58.29%
YoY %	0.00%	33.38%	0.00%	0.00%	0.00%	49.23%	-	-
Horiz. %	199.03%	199.03%	149.23%	149.23%	149.23%	149.23%	100.00%	-
Div Payout %	40.50%	41.52%	34.30%	35.45%	33.22%	34.48%	26.50%	-
YoY %	-2.46%	21.05%	-3.24%	6.71%	-3.65%	30.11%	-	-
Horiz. %	152.83%	156.68%	129.43%	133.77%	125.36%	130.11%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Equity
Net Worth	140,224	143,871	138,931	132,946	135,342	131,235	124,364	8.33%
YoY %	-2.53%	3.56%	4.50%	-1.77%	3.13%	5.52%	-	-
Horiz. %	112.75%	115.69%	111.71%	106.90%	108.83%	105.52%	100.00%	-
NOSH	179,774	179,839	180,430	179,657	180,456	179,774	180,239	-0.17%
YoY %	-0.04%	-0.33%	0.43%	-0.44%	0.38%	-0.26%	-	-
Horiz. %	99.74%	99.78%	100.11%	99.68%	100.12%	99.74%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Ratio Analysis
NP Margin	7.87%	7.85%	7.30%	7.29%	8.42%	8.93%	8.36%	-
YoY %	0.25%	7.53%	0.14%	-13.42%	-5.71%	6.82%	-	-
Horiz. %	94.14%	93.90%	87.32%	87.20%	100.72%	106.82%	100.00%	-
ROE	12.67%	12.04%	11.32%	11.44%	11.99%	11.92%	10.97%	-
YoY %	5.23%	6.36%	-1.05%	-4.59%	0.59%	8.66%	-	-
Horiz. %	115.50%	109.75%	103.19%	104.28%	109.30%	108.66%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Per Share
RPS	125.52	122.75	119.43	116.10	106.86	97.47	90.50	24.39%
YoY %	2.26%	2.78%	2.87%	8.65%	9.63%	7.70%	-	-
Horiz. %	138.70%	135.64%	131.97%	128.29%	118.08%	107.70%	100.00%	-
EPS	9.88	9.63	8.71	8.47	9.00	8.70	7.57	19.44%
YoY %	2.60%	10.56%	2.83%	-5.89%	3.45%	14.93%	-	-
Horiz. %	130.52%	127.21%	115.06%	111.89%	118.89%	114.93%	100.00%	-
DPS	4.00	4.00	3.00	3.00	3.00	3.00	2.00	58.80%
YoY %	0.00%	33.33%	0.00%	0.00%	0.00%	50.00%	-	-
Horiz. %	200.00%	200.00%	150.00%	150.00%	150.00%	150.00%	100.00%	-
NAPS	0.78	0.80	0.77	0.74	0.75	0.73	0.69	8.52%
YoY %	-2.50%	3.90%	4.05%	-1.33%	2.74%	5.80%	-	-
Horiz. %	113.04%	115.94%	111.59%	107.25%	108.70%	105.80%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 179,657
RPS	80.59	78.84	76.96	74.49	68.87	62.58	58.25	24.18%
YoY %	2.22%	2.44%	3.32%	8.16%	10.05%	7.43%	-	-
Horiz. %	138.35%	135.35%	132.12%	127.88%	118.23%	107.43%	100.00%	-
EPS	6.34	6.19	5.62	5.43	5.80	5.59	4.87	19.24%
YoY %	2.42%	10.14%	3.50%	-6.38%	3.76%	14.78%	-	-
Horiz. %	130.18%	127.10%	115.40%	111.50%	119.10%	114.78%	100.00%	-
DPS	2.57	2.57	1.93	1.93	1.93	1.93	1.29	58.39%
YoY %	0.00%	33.16%	0.00%	0.00%	0.00%	49.61%	-	-
Horiz. %	199.22%	199.22%	149.61%	149.61%	149.61%	149.61%	100.00%	-
NAPS	0.5008	0.5138	0.4962	0.4748	0.4834	0.4687	0.4442	8.33%
YoY %	-2.53%	3.55%	4.51%	-1.78%	3.14%	5.52%	-	-
Horiz. %	112.74%	115.67%	111.71%	106.89%	108.82%	105.52%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	-
Price	0.62	0.59	0.57	0.58	0.62	0.56	0.57	-
P/RPS	0.49	0.48	0.48	0.50	0.58	0.57	0.63	-15.43%
YoY %	2.08%	0.00%	-4.00%	-13.79%	1.75%	-9.52%	-	-
Horiz. %	77.78%	76.19%	76.19%	79.37%	92.06%	90.48%	100.00%	-
P/EPS	6.28	6.12	6.54	6.85	6.89	6.44	7.53	-11.40%
YoY %	2.61%	-6.42%	-4.53%	-0.58%	6.99%	-14.48%	-	-
Horiz. %	83.40%	81.27%	86.85%	90.97%	91.50%	85.52%	100.00%	-
EY	15.94	16.33	15.29	14.60	14.51	15.54	13.27	13.01%
YoY %	-2.39%	6.80%	4.73%	0.62%	-6.63%	17.11%	-	-
Horiz. %	120.12%	123.06%	115.22%	110.02%	109.34%	117.11%	100.00%	-
DY	6.45	6.78	5.26	5.17	4.84	5.36	3.51	50.08%
YoY %	-4.87%	28.90%	1.74%	6.82%	-9.70%	52.71%	-	-
Horiz. %	183.76%	193.16%	149.86%	147.29%	137.89%	152.71%	100.00%	-
P/NAPS	0.79	0.74	0.74	0.78	0.83	0.77	0.83	-3.24%
YoY %	6.76%	0.00%	-5.13%	-6.02%	7.79%	-7.23%	-	-
Horiz. %	95.18%	89.16%	89.16%	93.98%	100.00%	92.77%	100.00%	-

	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	23/05/11	14/02/11	18/11/10	13/08/10	24/05/10	08/02/10	11/11/09	-
Price	0.62	0.63	0.57	0.60	0.62	0.61	0.58	-
P/RPS	0.49	0.51	0.48	0.52	0.58	0.63	0.64	-16.32%
YoY %	-3.92%	6.25%	-7.69%	-10.34%	-7.94%	-1.56%	-	-
Horiz. %	76.56%	79.69%	75.00%	81.25%	90.62%	98.44%	100.00%	-
P/EPS	6.28	6.54	6.54	7.09	6.89	7.01	7.67	-12.49%
YoY %	-3.98%	0.00%	-7.76%	2.90%	-1.71%	-8.60%	-	-
Horiz. %	81.88%	85.27%	85.27%	92.44%	89.83%	91.40%	100.00%	-
EY	15.94	15.29	15.29	14.11	14.51	14.26	13.05	14.28%
YoY %	4.25%	0.00%	8.36%	-2.76%	1.75%	9.27%	-	-
Horiz. %	122.15%	117.16%	117.16%	108.12%	111.19%	109.27%	100.00%	-
DY	6.45	6.35	5.26	5.00	4.84	4.92	3.45	51.81%
YoY %	1.57%	20.72%	5.20%	3.31%	-1.63%	42.61%	-	-
Horiz. %	186.96%	184.06%	152.46%	144.93%	140.29%	142.61%	100.00%	-
P/NAPS	0.79	0.79	0.74	0.81	0.83	0.84	0.84	-4.01%
YoY %	0.00%	6.76%	-8.64%	-2.41%	-1.19%	0.00%	-	-
Horiz. %	94.05%	94.05%	88.10%	96.43%	98.81%	100.00%	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