[BPPLAS] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -9.84%
YoY- -47.62%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 244,870 231,260 204,489 192,400 187,233 192,716 200,154 14.40%
PBT 19,362 17,791 14,066 12,013 12,808 16,594 21,136 -5.68%
Tax -3,914 -3,076 -2,126 -1,196 -811 -1,283 -1,917 61.01%
NP 15,448 14,715 11,940 10,817 11,997 15,311 19,219 -13.56%
-
NP to SH 15,448 14,715 11,940 10,817 11,997 15,311 19,219 -13.56%
-
Tax Rate 20.21% 17.29% 15.11% 9.96% 6.33% 7.73% 9.07% -
Total Cost 229,422 216,545 192,549 181,583 175,236 177,405 180,935 17.16%
-
Net Worth 0 0 109,409 0 106,931 104,325 103,233 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,606 3,606 3,606 6,001 6,001 6,001 6,001 -28.81%
Div Payout % 23.35% 24.51% 30.21% 55.49% 50.03% 39.20% 31.23% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 0 0 109,409 0 106,931 104,325 103,233 -
NOSH 120,151 120,057 120,229 120,092 120,147 119,914 120,039 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.31% 6.36% 5.84% 5.62% 6.41% 7.94% 9.60% -
ROE 0.00% 0.00% 10.91% 0.00% 11.22% 14.68% 18.62% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 203.80 192.62 170.08 160.21 155.84 160.71 166.74 14.33%
EPS 12.86 12.26 9.93 9.01 9.99 12.77 16.01 -13.60%
DPS 3.00 3.00 3.00 5.00 5.00 5.00 5.00 -28.88%
NAPS 0.00 0.00 0.91 0.00 0.89 0.87 0.86 -
Adjusted Per Share Value based on latest NOSH - 120,092
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 86.98 82.14 72.63 68.34 66.51 68.45 71.09 14.40%
EPS 5.49 5.23 4.24 3.84 4.26 5.44 6.83 -13.56%
DPS 1.28 1.28 1.28 2.13 2.13 2.13 2.13 -28.81%
NAPS 0.00 0.00 0.3886 0.00 0.3798 0.3706 0.3667 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.71 0.54 0.65 0.71 0.98 1.07 1.15 -
P/RPS 0.35 0.28 0.38 0.44 0.63 0.67 0.69 -36.42%
P/EPS 5.52 4.41 6.55 7.88 9.81 8.38 7.18 -16.09%
EY 18.11 22.70 15.28 12.69 10.19 11.93 13.92 19.19%
DY 4.23 5.56 4.62 7.04 5.10 4.67 4.35 -1.84%
P/NAPS 0.00 0.00 0.71 0.00 1.10 1.23 1.34 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 29/05/08 22/02/08 19/11/07 16/08/07 21/05/07 13/02/07 -
Price 0.43 0.69 0.50 0.76 0.83 1.08 1.19 -
P/RPS 0.21 0.36 0.29 0.47 0.53 0.67 0.71 -55.64%
P/EPS 3.34 5.63 5.03 8.44 8.31 8.46 7.43 -41.34%
EY 29.90 17.76 19.86 11.85 12.03 11.82 13.45 70.41%
DY 6.98 4.35 6.00 6.58 6.02 4.63 4.20 40.34%
P/NAPS 0.00 0.00 0.55 0.00 0.93 1.24 1.38 -

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