[BPPLAS] QoQ TTM Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
TTM Result
Revenue	218,450	216,156	218,365	222,161	221,992	226,891	225,651	-2.13%
YoY %	1.06%	-1.01%	-1.71%	0.08%	-2.16%	0.55%	-	-
Horiz. %	96.81%	95.79%	96.77%	98.45%	98.38%	100.55%	100.00%	-
PBT	14,898	14,981	16,109	17,460	19,791	22,676	22,171	-23.22%
YoY %	-0.55%	-7.00%	-7.74%	-11.78%	-12.72%	2.28%	-	-
Horiz. %	67.20%	67.57%	72.66%	78.75%	89.27%	102.28%	100.00%	-
Tax	-2,952	-2,436	-2,186	-1,930	-2,941	-4,075	-4,409	-23.41%
YoY %	-21.18%	-11.44%	-13.26%	34.38%	27.83%	7.58%	-	-
Horiz. %	66.95%	55.25%	49.58%	43.77%	66.70%	92.42%	100.00%	-
NP	11,946	12,545	13,923	15,530	16,850	18,601	17,762	-23.18%
YoY %	-4.77%	-9.90%	-10.35%	-7.83%	-9.41%	4.72%	-	-
Horiz. %	67.26%	70.63%	78.39%	87.43%	94.87%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,946	12,545	13,923	15,530	16,850	18,601	17,762	-23.18%
YoY %	-4.77%	-9.90%	-10.35%	-7.83%	-9.41%	4.72%	-	-
Horiz. %	67.26%	70.63%	78.39%	87.43%	94.87%	104.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.81%	16.26%	13.57%	11.05%	14.86%	17.97%	19.89%	-
YoY %	21.83%	19.82%	22.81%	-25.64%	-17.31%	-9.65%	-	-
Horiz. %	99.60%	81.75%	68.23%	55.56%	74.71%	90.35%	100.00%	-
Total Cost	206,504	203,611	204,442	206,631	205,142	208,290	207,889	-0.44%
YoY %	1.42%	-0.41%	-1.06%	0.73%	-1.51%	0.19%	-	-
Horiz. %	99.33%	97.94%	98.34%	99.39%	98.68%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	151,312	149,471	148,096	147,842	147,915	144,180	140,224	5.18%
YoY %	1.23%	0.93%	0.17%	-0.05%	2.59%	2.82%	-	-
Horiz. %	107.91%	106.59%	105.61%	105.43%	105.48%	102.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	3,641	3,605	7,210	7,210	10,798	10,798	7,193	-36.40%
YoY %	1.00%	-50.00%	0.00%	-33.23%	0.00%	50.12%	-	-
Horiz. %	50.62%	50.12%	100.24%	100.24%	150.12%	150.12%	100.00%	-
Div Payout %	30.49%	28.74%	51.79%	46.43%	64.08%	58.05%	40.50%	-
YoY %	6.09%	-44.51%	11.54%	-27.54%	10.39%	43.33%	-	-
Horiz. %	75.28%	70.96%	127.88%	114.64%	158.22%	143.33%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	151,312	149,471	148,096	147,842	147,915	144,180	140,224	5.18%
YoY %	1.23%	0.93%	0.17%	-0.05%	2.59%	2.82%	-	-
Horiz. %	107.91%	106.59%	105.61%	105.43%	105.48%	102.82%	100.00%	-
NOSH	180,134	180,086	180,606	180,295	180,384	180,226	179,774	0.13%
YoY %	0.03%	-0.29%	0.17%	-0.05%	0.09%	0.25%	-	-
Horiz. %	100.20%	100.17%	100.46%	100.29%	100.34%	100.25%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	5.47%	5.80%	6.38%	6.99%	7.59%	8.20%	7.87%	-
YoY %	-5.69%	-9.09%	-8.73%	-7.91%	-7.44%	4.19%	-	-
Horiz. %	69.50%	73.70%	81.07%	88.82%	96.44%	104.19%	100.00%	-
ROE	7.89%	8.39%	9.40%	10.50%	11.39%	12.90%	12.67%	-
YoY %	-5.96%	-10.74%	-10.48%	-7.81%	-11.71%	1.82%	-	-
Horiz. %	62.27%	66.22%	74.19%	82.87%	89.90%	101.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	121.27	120.03	120.91	123.22	123.07	125.89	125.52	-2.26%
YoY %	1.03%	-0.73%	-1.87%	0.12%	-2.24%	0.29%	-	-
Horiz. %	96.61%	95.63%	96.33%	98.17%	98.05%	100.29%	100.00%	-
EPS	6.63	6.97	7.71	8.61	9.34	10.32	9.88	-23.29%
YoY %	-4.88%	-9.60%	-10.45%	-7.82%	-9.50%	4.45%	-	-
Horiz. %	67.11%	70.55%	78.04%	87.15%	94.53%	104.45%	100.00%	-
DPS	2.02	2.00	4.00	4.00	6.00	6.00	4.00	-36.50%
YoY %	1.00%	-50.00%	0.00%	-33.33%	0.00%	50.00%	-	-
Horiz. %	50.50%	50.00%	100.00%	100.00%	150.00%	150.00%	100.00%	-
NAPS	0.84	0.83	0.82	0.82	0.82	0.80	0.78	5.05%
YoY %	1.20%	1.22%	0.00%	0.00%	2.50%	2.56%	-	-
Horiz. %	107.69%	106.41%	105.13%	105.13%	105.13%	102.56%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 180,295
RPS	78.02	77.20	77.99	79.34	79.28	81.03	80.59	-2.13%
YoY %	1.06%	-1.01%	-1.70%	0.08%	-2.16%	0.55%	-	-
Horiz. %	96.81%	95.79%	96.77%	98.45%	98.37%	100.55%	100.00%	-
EPS	4.27	4.48	4.97	5.55	6.02	6.64	6.34	-23.10%
YoY %	-4.69%	-9.86%	-10.45%	-7.81%	-9.34%	4.73%	-	-
Horiz. %	67.35%	70.66%	78.39%	87.54%	94.95%	104.73%	100.00%	-
DPS	1.30	1.29	2.58	2.58	3.86	3.86	2.57	-36.43%
YoY %	0.78%	-50.00%	0.00%	-33.16%	0.00%	50.19%	-	-
Horiz. %	50.58%	50.19%	100.39%	100.39%	150.19%	150.19%	100.00%	-
NAPS	0.5404	0.5338	0.5289	0.528	0.5283	0.5149	0.5008	5.18%
YoY %	1.24%	0.93%	0.17%	-0.06%	2.60%	2.82%	-	-
Horiz. %	107.91%	106.59%	105.61%	105.43%	105.49%	102.82%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	0.60	0.63	0.64	0.60	0.60	0.63	0.62	-
P/RPS	0.49	0.52	0.53	0.49	0.49	0.50	0.49	0.00%
YoY %	-5.77%	-1.89%	8.16%	0.00%	-2.00%	2.04%	-	-
Horiz. %	100.00%	106.12%	108.16%	100.00%	100.00%	102.04%	100.00%	-
P/EPS	9.05	9.04	8.30	6.97	6.42	6.10	6.28	27.49%
YoY %	0.11%	8.92%	19.08%	8.57%	5.25%	-2.87%	-	-
Horiz. %	144.11%	143.95%	132.17%	110.99%	102.23%	97.13%	100.00%	-
EY	11.05	11.06	12.05	14.36	15.57	16.38	15.94	-21.61%
YoY %	-0.09%	-8.22%	-16.09%	-7.77%	-4.95%	2.76%	-	-
Horiz. %	69.32%	69.39%	75.60%	90.09%	97.68%	102.76%	100.00%	-
DY	3.37	3.17	6.25	6.67	10.00	9.52	6.45	-35.05%
YoY %	6.31%	-49.28%	-6.30%	-33.30%	5.04%	47.60%	-	-
Horiz. %	52.25%	49.15%	96.90%	103.41%	155.04%	147.60%	100.00%	-
P/NAPS	0.71	0.76	0.78	0.73	0.73	0.79	0.79	-6.85%
YoY %	-6.58%	-2.56%	6.85%	0.00%	-7.59%	0.00%	-	-
Horiz. %	89.87%	96.20%	98.73%	92.41%	92.41%	100.00%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	19/11/12	27/08/12	29/05/12	21/02/12	25/11/11	12/08/11	23/05/11	-
Price	0.60	0.63	0.61	0.69	0.60	0.60	0.62	-
P/RPS	0.49	0.52	0.50	0.56	0.49	0.48	0.49	0.00%
YoY %	-5.77%	4.00%	-10.71%	14.29%	2.08%	-2.04%	-	-
Horiz. %	100.00%	106.12%	102.04%	114.29%	100.00%	97.96%	100.00%	-
P/EPS	9.05	9.04	7.91	8.01	6.42	5.81	6.28	27.49%
YoY %	0.11%	14.29%	-1.25%	24.77%	10.50%	-7.48%	-	-
Horiz. %	144.11%	143.95%	125.96%	127.55%	102.23%	92.52%	100.00%	-
EY	11.05	11.06	12.64	12.48	15.57	17.20	15.94	-21.61%
YoY %	-0.09%	-12.50%	1.28%	-19.85%	-9.48%	7.90%	-	-
Horiz. %	69.32%	69.39%	79.30%	78.29%	97.68%	107.90%	100.00%	-
DY	3.37	3.17	6.56	5.80	10.00	10.00	6.45	-35.05%
YoY %	6.31%	-51.68%	13.10%	-42.00%	0.00%	55.04%	-	-
Horiz. %	52.25%	49.15%	101.71%	89.92%	155.04%	155.04%	100.00%	-
P/NAPS	0.71	0.76	0.74	0.84	0.73	0.75	0.79	-6.85%
YoY %	-6.58%	2.70%	-11.90%	15.07%	-2.67%	-5.06%	-	-
Horiz. %	89.87%	96.20%	93.67%	106.33%	92.41%	94.94%	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