[BPLANT] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 561.48%
YoY- 415.09%
Quarter Report
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 141,752 169,487 174,923 153,378 188,725 151,768 -1.35%
PBT -26,224 28,763 100,453 53,259 20,970 -16,535 9.65%
Tax -214 -7,737 -4,332 -6,287 -11,108 1,073 -
NP -26,438 21,026 96,121 46,972 9,862 -15,462 11.31%
-
NP to SH -22,239 22,695 97,549 48,599 9,435 -10,405 16.39%
-
Tax Rate - 26.90% 4.31% 11.80% 52.97% - -
Total Cost 168,190 148,461 78,802 106,406 178,863 167,230 0.11%
-
Net Worth 2,889,599 2,160,000 2,222,837 2,287,999 1,539,303 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 56,000 48,000 47,974 80,000 21,037 - -
Div Payout % 0.00% 211.50% 49.18% 164.61% 222.97% - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 2,889,599 2,160,000 2,222,837 2,287,999 1,539,303 0 -
NOSH 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 1,020,098 17.02%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -18.65% 12.41% 54.95% 30.62% 5.23% -10.19% -
ROE -0.77% 1.05% 4.39% 2.12% 0.61% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.33 10.59 10.94 9.59 17.94 14.88 -15.70%
EPS -0.99 1.42 6.10 3.04 0.90 -1.02 -0.59%
DPS 2.50 3.00 3.00 5.00 2.00 0.00 -
NAPS 1.29 1.35 1.39 1.43 1.4634 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 6.33 7.57 7.81 6.85 8.43 6.78 -1.36%
EPS -0.99 1.01 4.35 2.17 0.42 -0.46 16.55%
DPS 2.50 2.14 2.14 3.57 0.94 0.00 -
NAPS 1.29 0.9643 0.9923 1.0214 0.6872 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 1.25 1.63 1.48 1.40 1.62 0.00 -
P/RPS 19.75 15.39 13.53 14.60 9.03 0.00 -
P/EPS -125.90 114.92 24.26 46.09 180.61 0.00 -
EY -0.79 0.87 4.12 2.17 0.55 0.00 -
DY 2.00 1.84 2.03 3.57 1.23 0.00 -
P/NAPS 0.97 1.21 1.06 0.98 1.11 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/18 22/08/17 22/08/16 20/08/15 20/08/14 - -
Price 1.25 1.66 1.55 1.28 1.58 0.00 -
P/RPS 19.75 15.67 14.17 13.35 8.81 0.00 -
P/EPS -125.90 117.03 25.41 42.14 176.15 0.00 -
EY -0.79 0.85 3.94 2.37 0.57 0.00 -
DY 2.00 1.81 1.94 3.91 1.27 0.00 -
P/NAPS 0.97 1.23 1.12 0.90 1.08 0.00 -

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

Post a Comment