[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 41.16%
YoY- 197.79%
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 227,860 208,280 137,812 269,564 162,480 192,232 153,472 6.80%
PBT 18,324 18,620 16,088 21,312 6,412 24,580 23,528 -4.07%
Tax -2,360 -4,400 -4,240 -4,600 -800 -3,336 -3,960 -8.26%
NP 15,964 14,220 11,848 16,712 5,612 21,244 19,568 -3.33%
-
NP to SH 15,964 14,220 11,848 16,712 5,612 21,244 19,568 -3.33%
-
Tax Rate 12.88% 23.63% 26.36% 21.58% 12.48% 13.57% 16.83% -
Total Cost 211,896 194,060 125,964 252,852 156,868 170,988 133,904 7.94%
-
Net Worth 140,224 135,342 121,008 112,854 104,325 91,114 74,016 11.23%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 13,878 -
Div Payout % - - - - - - 70.92% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 140,224 135,342 121,008 112,854 104,325 91,114 74,016 11.23%
NOSH 179,774 180,456 180,609 120,057 119,914 119,887 115,650 7.62%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.01% 6.83% 8.60% 6.20% 3.45% 11.05% 12.75% -
ROE 11.38% 10.51% 9.79% 14.81% 5.38% 23.32% 26.44% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 126.75 115.42 76.30 224.53 135.50 160.34 132.70 -0.76%
EPS 8.88 7.88 6.56 13.92 4.68 17.72 16.92 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 0.78 0.75 0.67 0.94 0.87 0.76 0.64 3.35%
Adjusted Per Share Value based on latest NOSH - 120,057
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 80.94 73.98 48.95 95.75 57.71 68.28 54.51 6.80%
EPS 5.67 5.05 4.21 5.94 1.99 7.55 6.95 -3.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.93 -
NAPS 0.4981 0.4807 0.4298 0.4009 0.3706 0.3236 0.2629 11.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.62 0.62 0.50 0.54 1.07 1.20 0.98 -
P/RPS 0.49 0.54 0.66 0.24 0.79 0.75 0.74 -6.63%
P/EPS 6.98 7.87 7.62 3.88 22.86 6.77 5.79 3.16%
EY 14.32 12.71 13.12 25.78 4.37 14.77 17.27 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.24 -
P/NAPS 0.79 0.83 0.75 0.57 1.23 1.58 1.53 -10.42%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 24/05/10 26/05/09 29/05/08 21/05/07 04/05/06 05/05/05 -
Price 0.62 0.62 0.46 0.69 1.08 1.36 0.98 -
P/RPS 0.49 0.54 0.60 0.31 0.80 0.85 0.74 -6.63%
P/EPS 6.98 7.87 7.01 4.96 23.08 7.67 5.79 3.16%
EY 14.32 12.71 14.26 20.17 4.33 13.03 17.27 -3.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.24 -
P/NAPS 0.79 0.83 0.69 0.73 1.24 1.79 1.53 -10.42%

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