[BPLANT] QoQ TTM Result on 31-Mar-2016 [#1]

Announcement Date
17-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 44.83%
YoY- 231.17%
Quarter Report
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 707,875 674,603 641,831 620,286 615,195 618,975 615,289 9.74%
PBT 276,081 201,356 178,752 131,558 95,100 96,341 89,483 111.21%
Tax -59,724 -28,996 -21,856 -23,811 -22,841 -26,398 -24,995 78.25%
NP 216,357 172,360 156,896 107,747 72,259 69,943 64,488 123.28%
-
NP to SH 227,791 176,522 162,799 113,849 78,610 78,620 73,542 111.76%
-
Tax Rate 21.63% 14.40% 12.23% 18.10% 24.02% 27.40% 27.93% -
Total Cost 491,518 502,243 484,935 512,539 542,936 549,032 550,801 -7.27%
-
Net Worth 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 2,223,999 2,287,999 -2.80%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 232,035 223,974 191,974 224,000 208,000 192,000 176,000 20.13%
Div Payout % 101.86% 126.88% 117.92% 196.75% 264.60% 244.21% 239.32% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,192,000 2,207,999 2,223,999 2,176,000 2,176,000 2,223,999 2,287,999 -2.80%
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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 30.56% 25.55% 24.45% 17.37% 11.75% 11.30% 10.48% -
ROE 10.39% 7.99% 7.32% 5.23% 3.61% 3.54% 3.21% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 44.24 42.16 40.11 38.77 38.45 38.69 38.46 9.73%
EPS 14.24 11.03 10.17 7.12 4.91 4.91 4.60 111.68%
DPS 14.50 14.00 12.00 14.00 13.00 12.00 11.00 20.12%
NAPS 1.37 1.38 1.39 1.36 1.36 1.39 1.43 -2.80%
Adjusted Per Share Value based on latest NOSH - 1,600,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.60 30.12 28.65 27.69 27.46 27.63 27.47 9.74%
EPS 10.17 7.88 7.27 5.08 3.51 3.51 3.28 111.90%
DPS 10.36 10.00 8.57 10.00 9.29 8.57 7.86 20.11%
NAPS 0.9786 0.9857 0.9929 0.9714 0.9714 0.9929 1.0214 -2.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.66 1.48 1.48 1.55 1.49 1.37 1.40 -
P/RPS 3.75 3.51 3.69 4.00 3.88 3.54 3.64 1.99%
P/EPS 11.66 13.41 14.55 21.78 30.33 27.88 30.46 -47.12%
EY 8.58 7.45 6.87 4.59 3.30 3.59 3.28 89.29%
DY 8.73 9.46 8.11 9.03 8.72 8.76 7.86 7.21%
P/NAPS 1.21 1.07 1.06 1.14 1.10 0.99 0.98 15.01%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 15/02/17 16/11/16 22/08/16 17/05/16 19/02/16 24/11/15 20/08/15 -
Price 1.73 1.60 1.55 1.46 1.54 1.50 1.28 -
P/RPS 3.91 3.79 3.86 3.77 4.01 3.88 3.33 11.24%
P/EPS 12.15 14.50 15.23 20.52 31.34 30.53 27.85 -42.33%
EY 8.23 6.90 6.56 4.87 3.19 3.28 3.59 73.42%
DY 8.38 8.75 7.74 9.59 8.44 8.00 8.59 -1.62%
P/NAPS 1.26 1.16 1.12 1.07 1.13 1.08 0.90 25.01%

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