[BPPLAS] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	313,637	270,096	281,776	217,855	216,156	226,891	208,581	7.02%
YoY %	16.12%	-4.15%	29.34%	0.79%	-4.73%	8.78%	-	-
Horiz. %	150.37%	129.49%	135.09%	104.45%	103.63%	108.78%	100.00%	-
PBT	31,940	14,764	15,628	12,817	14,981	22,676	18,584	9.43%
YoY %	116.34%	-5.53%	21.93%	-14.44%	-33.93%	22.02%	-	-
Horiz. %	171.87%	79.44%	84.09%	68.97%	80.61%	122.02%	100.00%	-
Tax	-6,715	-3,247	-3,960	-3,098	-2,436	-4,075	-3,370	12.16%
YoY %	-106.81%	18.01%	-27.82%	-27.18%	40.22%	-20.92%	-	-
Horiz. %	199.26%	96.35%	117.51%	91.93%	72.28%	120.92%	100.00%	-
NP	25,225	11,517	11,668	9,719	12,545	18,601	15,214	8.78%
YoY %	119.02%	-1.29%	20.05%	-22.53%	-32.56%	22.26%	-	-
Horiz. %	165.80%	75.70%	76.69%	63.88%	82.46%	122.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,225	11,517	11,668	9,719	12,545	18,601	15,214	8.78%
YoY %	119.02%	-1.29%	20.05%	-22.53%	-32.56%	22.26%	-	-
Horiz. %	165.80%	75.70%	76.69%	63.88%	82.46%	122.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.02%	21.99%	25.34%	24.17%	16.26%	17.97%	18.13%	-
YoY %	-4.41%	-13.22%	4.84%	48.65%	-9.52%	-0.88%	-	-
Horiz. %	115.94%	121.29%	139.77%	133.31%	89.69%	99.12%	100.00%	-
Total Cost	288,412	258,579	270,108	208,136	203,611	208,290	193,367	6.88%
YoY %	11.54%	-4.27%	29.77%	2.22%	-2.25%	7.72%	-	-
Horiz. %	149.15%	133.72%	139.69%	107.64%	105.30%	107.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,042	159,534	155,568	157,657	149,471	144,180	132,946	3.87%
YoY %	4.71%	2.55%	-1.33%	5.48%	3.67%	8.45%	-	-
Horiz. %	125.65%	120.00%	117.02%	118.59%	112.43%	108.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	13,138	15,015	10,832	7,404	3,605	10,798	5,393	15.98%
YoY %	-12.50%	38.62%	46.30%	105.38%	-66.61%	100.22%	-	-
Horiz. %	243.61%	278.42%	200.85%	137.29%	66.85%	200.22%	100.00%	-
Div Payout %	52.08%	130.37%	92.84%	76.19%	28.74%	58.05%	35.45%	-
YoY %	-60.05%	40.42%	21.85%	165.10%	-50.49%	63.75%	-	-
Horiz. %	146.91%	367.76%	261.89%	214.92%	81.07%	163.75%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	167,042	159,534	155,568	157,657	149,471	144,180	132,946	3.87%
YoY %	4.71%	2.55%	-1.33%	5.48%	3.67%	8.45%	-	-
Horiz. %	125.65%	120.00%	117.02%	118.59%	112.43%	108.45%	100.00%	-
NOSH	187,688	187,688	180,893	187,688	180,086	180,226	179,657	0.73%
YoY %	0.00%	3.76%	-3.62%	4.22%	-0.08%	0.32%	-	-
Horiz. %	104.47%	104.47%	100.69%	104.47%	100.24%	100.32%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	8.04%	4.26%	4.14%	4.46%	5.80%	8.20%	7.29%	-
YoY %	88.73%	2.90%	-7.17%	-23.10%	-29.27%	12.48%	-	-
Horiz. %	110.29%	58.44%	56.79%	61.18%	79.56%	112.48%	100.00%	-
ROE	15.10%	7.22%	7.50%	6.16%	8.39%	12.90%	11.44%	-
YoY %	109.14%	-3.73%	21.75%	-26.58%	-34.96%	12.76%	-	-
Horiz. %	131.99%	63.11%	65.56%	53.85%	73.34%	112.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	167.11	143.91	155.77	116.07	120.03	125.89	116.10	6.25%
YoY %	16.12%	-7.61%	34.20%	-3.30%	-4.65%	8.43%	-	-
Horiz. %	143.94%	123.95%	134.17%	99.97%	103.39%	108.43%	100.00%	-
EPS	13.44	6.14	6.45	5.18	6.97	10.32	8.47	7.99%
YoY %	118.89%	-4.81%	24.52%	-25.68%	-32.46%	21.84%	-	-
Horiz. %	158.68%	72.49%	76.15%	61.16%	82.29%	121.84%	100.00%	-
DPS	7.00	8.00	6.00	3.95	2.00	6.00	3.00	15.15%
YoY %	-12.50%	33.33%	51.90%	97.50%	-66.67%	100.00%	-	-
Horiz. %	233.33%	266.67%	200.00%	131.67%	66.67%	200.00%	100.00%	-
NAPS	0.89	0.85	0.86	0.84	0.83	0.80	0.74	3.12%
YoY %	4.71%	-1.16%	2.38%	1.20%	3.75%	8.11%	-	-
Horiz. %	120.27%	114.86%	116.22%	113.51%	112.16%	108.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	112.01	96.46	100.63	77.81	77.20	81.03	74.49	7.02%
YoY %	16.12%	-4.14%	29.33%	0.79%	-4.73%	8.78%	-	-
Horiz. %	150.37%	129.49%	135.09%	104.46%	103.64%	108.78%	100.00%	-
EPS	9.01	4.11	4.17	3.47	4.48	6.64	5.43	8.79%
YoY %	119.22%	-1.44%	20.17%	-22.54%	-32.53%	22.28%	-	-
Horiz. %	165.93%	75.69%	76.80%	63.90%	82.50%	122.28%	100.00%	-
DPS	4.69	5.36	3.87	2.64	1.29	3.86	1.93	15.93%
YoY %	-12.50%	38.50%	46.59%	104.65%	-66.58%	100.00%	-	-
Horiz. %	243.01%	277.72%	200.52%	136.79%	66.84%	200.00%	100.00%	-
NAPS	0.5966	0.5698	0.5556	0.5631	0.5338	0.5149	0.4748	3.87%
YoY %	4.70%	2.56%	-1.33%	5.49%	3.67%	8.45%	-	-
Horiz. %	125.65%	120.01%	117.02%	118.60%	112.43%	108.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.58	0.90	0.75	0.615	0.63	0.63	0.58	-
P/RPS	0.95	0.63	0.48	0.53	0.52	0.50	0.50	11.27%
YoY %	50.79%	31.25%	-9.43%	1.92%	4.00%	0.00%	-	-
Horiz. %	190.00%	126.00%	96.00%	106.00%	104.00%	100.00%	100.00%	-
P/EPS	11.76	14.67	11.63	11.88	9.04	6.10	6.85	9.41%
YoY %	-19.84%	26.14%	-2.10%	31.42%	48.20%	-10.95%	-	-
Horiz. %	171.68%	214.16%	169.78%	173.43%	131.97%	89.05%	100.00%	-
EY	8.51	6.82	8.60	8.42	11.06	16.38	14.60	-8.59%
YoY %	24.78%	-20.70%	2.14%	-23.87%	-32.48%	12.19%	-	-
Horiz. %	58.29%	46.71%	58.90%	57.67%	75.75%	112.19%	100.00%	-
DY	4.43	8.89	8.00	6.42	3.17	9.52	5.17	-2.53%
YoY %	-50.17%	11.13%	24.61%	102.52%	-66.70%	84.14%	-	-
Horiz. %	85.69%	171.95%	154.74%	124.18%	61.32%	184.14%	100.00%	-
P/NAPS	1.78	1.06	0.87	0.73	0.76	0.79	0.78	14.72%
YoY %	67.92%	21.84%	19.18%	-3.95%	-3.80%	1.28%	-	-
Horiz. %	228.21%	135.90%	111.54%	93.59%	97.44%	101.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	12/08/16	14/08/15	15/08/14	19/08/13	27/08/12	12/08/11	13/08/10	-
Price	1.66	0.97	0.965	0.61	0.63	0.60	0.60	-
P/RPS	0.99	0.67	0.62	0.53	0.52	0.48	0.52	11.31%
YoY %	47.76%	8.06%	16.98%	1.92%	8.33%	-7.69%	-	-
Horiz. %	190.38%	128.85%	119.23%	101.92%	100.00%	92.31%	100.00%	-
P/EPS	12.35	15.81	14.96	11.78	9.04	5.81	7.09	9.68%
YoY %	-21.88%	5.68%	26.99%	30.31%	55.59%	-18.05%	-	-
Horiz. %	174.19%	222.99%	211.00%	166.15%	127.50%	81.95%	100.00%	-
EY	8.10	6.33	6.68	8.49	11.06	17.20	14.11	-8.82%
YoY %	27.96%	-5.24%	-21.32%	-23.24%	-35.70%	21.90%	-	-
Horiz. %	57.41%	44.86%	47.34%	60.17%	78.38%	121.90%	100.00%	-
DY	4.22	8.25	6.22	6.47	3.17	10.00	5.00	-2.78%
YoY %	-48.85%	32.64%	-3.86%	104.10%	-68.30%	100.00%	-	-
Horiz. %	84.40%	165.00%	124.40%	129.40%	63.40%	200.00%	100.00%	-
P/NAPS	1.87	1.14	1.12	0.73	0.76	0.75	0.81	14.94%
YoY %	64.04%	1.79%	53.42%	-3.95%	1.33%	-7.41%	-	-
Horiz. %	230.86%	140.74%	138.27%	90.12%	93.83%	92.59%	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