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

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Quarter Result
Revenue	53,169	56,965	52,070	34,453	67,391	40,620	48,058	1.69%
YoY %	-6.66%	9.40%	51.13%	-48.88%	65.91%	-15.48%	-	-
Horiz. %	110.64%	118.53%	108.35%	71.69%	140.23%	84.52%	100.00%	-
PBT	3,230	4,581	4,655	4,022	5,328	1,603	6,145	-10.15%
YoY %	-29.49%	-1.59%	15.74%	-24.51%	232.38%	-73.91%	-	-
Horiz. %	52.56%	74.55%	75.75%	65.45%	86.70%	26.09%	100.00%	-
Tax	-846	-590	-1,100	-1,060	-1,150	-200	-834	0.23%
YoY %	-43.39%	46.36%	-3.77%	7.83%	-475.00%	76.02%	-	-
Horiz. %	101.44%	70.74%	131.89%	127.10%	137.89%	23.98%	100.00%	-
NP	2,384	3,991	3,555	2,962	4,178	1,403	5,311	-12.48%
YoY %	-40.27%	12.26%	20.02%	-29.10%	197.79%	-73.58%	-	-
Horiz. %	44.89%	75.15%	66.94%	55.77%	78.67%	26.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,384	3,991	3,555	2,962	4,178	1,403	5,311	-12.48%
YoY %	-40.27%	12.26%	20.02%	-29.10%	197.79%	-73.58%	-	-
Horiz. %	44.89%	75.15%	66.94%	55.77%	78.67%	26.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.19%	12.88%	23.63%	26.36%	21.58%	12.48%	13.57%	-
YoY %	103.34%	-45.49%	-10.36%	22.15%	72.92%	-8.03%	-	-
Horiz. %	193.00%	94.92%	174.13%	194.25%	159.03%	91.97%	100.00%	-
Total Cost	50,785	52,974	48,515	31,491	63,213	39,217	42,747	2.91%
YoY %	-4.13%	9.19%	54.06%	-50.18%	61.19%	-8.26%	-	-
Horiz. %	118.80%	123.92%	113.49%	73.67%	147.88%	91.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	148,096	140,224	135,342	121,008	112,854	104,325	91,114	8.42%
YoY %	5.61%	3.61%	11.85%	7.23%	8.18%	14.50%	-	-
Horiz. %	162.54%	153.90%	148.54%	132.81%	123.86%	114.50%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	148,096	140,224	135,342	121,008	112,854	104,325	91,114	8.42%
YoY %	5.61%	3.61%	11.85%	7.23%	8.18%	14.50%	-	-
Horiz. %	162.54%	153.90%	148.54%	132.81%	123.86%	114.50%	100.00%	-
NOSH	180,606	179,774	180,456	180,609	120,057	119,914	119,887	7.06%
YoY %	0.46%	-0.38%	-0.08%	50.44%	0.12%	0.02%	-	-
Horiz. %	150.65%	149.95%	150.52%	150.65%	100.14%	100.02%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	4.48%	7.01%	6.83%	8.60%	6.20%	3.45%	11.05%	-
YoY %	-36.09%	2.64%	-20.58%	38.71%	79.71%	-68.78%	-	-
Horiz. %	40.54%	63.44%	61.81%	77.83%	56.11%	31.22%	100.00%	-
ROE	1.61%	2.85%	2.63%	2.45%	3.70%	1.34%	5.83%	-
YoY %	-43.51%	8.37%	7.35%	-33.78%	176.12%	-77.02%	-	-
Horiz. %	27.62%	48.89%	45.11%	42.02%	63.46%	22.98%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	29.44	31.69	28.85	19.08	56.13	33.87	40.09	-5.01%
YoY %	-7.10%	9.84%	51.21%	-66.01%	65.72%	-15.52%	-	-
Horiz. %	73.43%	79.05%	71.96%	47.59%	140.01%	84.48%	100.00%	-
EPS	1.32	2.22	1.97	1.64	3.48	1.17	4.43	-18.25%
YoY %	-40.54%	12.69%	20.12%	-52.87%	197.44%	-73.59%	-	-
Horiz. %	29.80%	50.11%	44.47%	37.02%	78.56%	26.41%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.82	0.78	0.75	0.67	0.94	0.87	0.76	1.27%
YoY %	5.13%	4.00%	11.94%	-28.72%	8.05%	14.47%	-	-
Horiz. %	107.89%	102.63%	98.68%	88.16%	123.68%	114.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 180,609
RPS	18.99	20.34	18.60	12.30	24.07	14.51	17.16	1.70%
YoY %	-6.64%	9.35%	51.22%	-48.90%	65.89%	-15.44%	-	-
Horiz. %	110.66%	118.53%	108.39%	71.68%	140.27%	84.56%	100.00%	-
EPS	0.85	1.43	1.27	1.06	1.49	0.50	1.90	-12.53%
YoY %	-40.56%	12.60%	19.81%	-28.86%	198.00%	-73.68%	-	-
Horiz. %	44.74%	75.26%	66.84%	55.79%	78.42%	26.32%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5289	0.5008	0.4834	0.4322	0.4031	0.3726	0.3254	8.42%
YoY %	5.61%	3.60%	11.85%	7.22%	8.19%	14.51%	-	-
Horiz. %	162.54%	153.90%	148.56%	132.82%	123.88%	114.51%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	2.17	1.96	2.15	2.62	0.96	3.16	2.99	-5.19%
YoY %	10.71%	-8.84%	-17.94%	172.92%	-69.62%	5.69%	-	-
Horiz. %	72.58%	65.55%	71.91%	87.63%	32.11%	105.69%	100.00%	-
P/EPS	48.48	27.93	31.47	30.49	15.52	91.45	27.09	10.17%
YoY %	73.58%	-11.25%	3.21%	96.46%	-83.03%	237.58%	-	-
Horiz. %	178.96%	103.10%	116.17%	112.55%	57.29%	337.58%	100.00%	-
EY	2.06	3.58	3.18	3.28	6.44	1.09	3.69	-9.25%
YoY %	-42.46%	12.58%	-3.05%	-49.07%	490.83%	-70.46%	-	-
Horiz. %	55.83%	97.02%	86.18%	88.89%	174.53%	29.54%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.79	0.83	0.75	0.57	1.23	1.58	-11.08%
YoY %	-1.27%	-4.82%	10.67%	31.58%	-53.66%	-22.15%	-	-
Horiz. %	49.37%	50.00%	52.53%	47.47%	36.08%	77.85%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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	2.07	1.96	2.15	2.41	1.23	3.19	3.39	-7.88%
YoY %	5.61%	-8.84%	-10.79%	95.93%	-61.44%	-5.90%	-	-
Horiz. %	61.06%	57.82%	63.42%	71.09%	36.28%	94.10%	100.00%	-
P/EPS	46.21	27.93	31.47	28.05	19.83	92.31	30.70	7.04%
YoY %	65.45%	-11.25%	12.19%	41.45%	-78.52%	200.68%	-	-
Horiz. %	150.52%	90.98%	102.51%	91.37%	64.59%	300.68%	100.00%	-
EY	2.16	3.58	3.18	3.57	5.04	1.08	3.26	-6.62%
YoY %	-39.66%	12.58%	-10.92%	-29.17%	366.67%	-66.87%	-	-
Horiz. %	66.26%	109.82%	97.55%	109.51%	154.60%	33.13%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.74	0.79	0.83	0.69	0.73	1.24	1.79	-13.67%
YoY %	-6.33%	-4.82%	20.29%	-5.48%	-41.13%	-30.73%	-	-
Horiz. %	41.34%	44.13%	46.37%	38.55%	40.78%	69.27%	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