[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 0.95%
YoY- -29.1%
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 212,676 227,860 208,280 137,812 269,564 162,480 192,232 1.69%
PBT 12,920 18,324 18,620 16,088 21,312 6,412 24,580 -10.15%
Tax -3,384 -2,360 -4,400 -4,240 -4,600 -800 -3,336 0.23%
NP 9,536 15,964 14,220 11,848 16,712 5,612 21,244 -12.48%
-
NP to SH 9,536 15,964 14,220 11,848 16,712 5,612 21,244 -12.48%
-
Tax Rate 26.19% 12.88% 23.63% 26.36% 21.58% 12.48% 13.57% -
Total Cost 203,140 211,896 194,060 125,964 252,852 156,868 170,988 2.91%
-
Net Worth 148,096 140,224 135,342 121,008 112,854 104,325 91,114 8.42%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 148,096 140,224 135,342 121,008 112,854 104,325 91,114 8.42%
NOSH 180,606 179,774 180,456 180,609 120,057 119,914 119,887 7.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.48% 7.01% 6.83% 8.60% 6.20% 3.45% 11.05% -
ROE 6.44% 11.38% 10.51% 9.79% 14.81% 5.38% 23.32% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 117.76 126.75 115.42 76.30 224.53 135.50 160.34 -5.00%
EPS 5.28 8.88 7.88 6.56 13.92 4.68 17.72 -18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.75 0.67 0.94 0.87 0.76 1.27%
Adjusted Per Share Value based on latest NOSH - 180,609
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 75.54 80.94 73.98 48.95 95.75 57.71 68.28 1.69%
EPS 3.39 5.67 5.05 4.21 5.94 1.99 7.55 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.526 0.4981 0.4807 0.4298 0.4009 0.3706 0.3236 8.42%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.64 0.62 0.62 0.50 0.54 1.07 1.20 -
P/RPS 0.54 0.49 0.54 0.66 0.24 0.79 0.75 -5.32%
P/EPS 12.12 6.98 7.87 7.62 3.88 22.86 6.77 10.18%
EY 8.25 14.32 12.71 13.12 25.78 4.37 14.77 -9.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.79 0.83 0.75 0.57 1.23 1.58 -11.08%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 23/05/11 24/05/10 26/05/09 29/05/08 21/05/07 04/05/06 -
Price 0.61 0.62 0.62 0.46 0.69 1.08 1.36 -
P/RPS 0.52 0.49 0.54 0.60 0.31 0.80 0.85 -7.85%
P/EPS 11.55 6.98 7.87 7.01 4.96 23.08 7.67 7.05%
EY 8.66 14.32 12.71 14.26 20.17 4.33 13.03 -6.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.79 0.83 0.69 0.73 1.24 1.79 -13.67%

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