[BPPLAS] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -11.59%
YoY- 25.7%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 221,765 220,117 166,437 260,086 196,961 207,300 157,618 5.85%
PBT 17,029 20,302 20,060 16,966 11,818 23,982 23,726 -5.37%
Tax -2,021 -4,658 -4,526 -3,968 -1,477 -2,438 -2,394 -2.78%
NP 15,008 15,644 15,533 12,998 10,341 21,544 21,332 -5.68%
-
NP to SH 15,008 15,644 15,533 12,998 10,341 21,544 21,332 -5.68%
-
Tax Rate 11.87% 22.94% 22.56% 23.39% 12.50% 10.17% 10.09% -
Total Cost 206,757 204,473 150,904 247,088 186,620 185,756 136,286 7.19%
-
Net Worth 147,678 138,777 124,242 115,330 0 99,636 83,019 10.07%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,802 - - - - - - -
Div Payout % 32.00% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 147,678 138,777 124,242 115,330 0 99,636 83,019 10.07%
NOSH 180,096 180,230 180,061 180,203 120,077 120,044 118,598 7.20%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 6.77% 7.11% 9.33% 5.00% 5.25% 10.39% 13.53% -
ROE 10.16% 11.27% 12.50% 11.27% 0.00% 21.62% 25.70% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 123.14 122.13 92.43 144.33 164.03 172.69 132.90 -1.26%
EPS 8.33 8.68 8.63 7.21 5.75 17.95 17.99 -12.03%
DPS 2.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.77 0.69 0.64 0.00 0.83 0.70 2.67%
Adjusted Per Share Value based on latest NOSH - 180,300
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 78.77 78.19 59.12 92.38 69.96 73.63 55.99 5.85%
EPS 5.33 5.56 5.52 4.62 3.67 7.65 7.58 -5.69%
DPS 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5246 0.4929 0.4413 0.4097 0.00 0.3539 0.2949 10.07%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.60 0.57 0.57 0.45 0.71 1.14 0.95 -
P/RPS 0.49 0.47 0.62 0.31 0.43 0.66 0.71 -5.99%
P/EPS 7.20 6.57 6.61 6.24 8.24 6.35 5.28 5.30%
EY 13.89 15.23 15.13 16.03 12.13 15.74 18.93 -5.02%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.83 0.70 0.00 1.37 1.36 -9.84%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 18/11/10 11/11/09 24/11/08 19/11/07 24/11/06 14/11/05 -
Price 0.60 0.57 0.58 0.40 0.76 1.23 0.94 -
P/RPS 0.49 0.47 0.63 0.28 0.46 0.71 0.71 -5.99%
P/EPS 7.20 6.57 6.72 5.55 8.82 6.85 5.23 5.46%
EY 13.89 15.23 14.87 18.03 11.33 14.59 19.13 -5.19%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.84 0.63 0.00 1.48 1.34 -9.62%

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