[BPPLAS] YoY TTM Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	318,357	313,637	270,096	281,776	217,855	216,156	226,891	5.80%
YoY %	1.50%	16.12%	-4.15%	29.34%	0.79%	-4.73%	-	-
Horiz. %	140.31%	138.23%	119.04%	124.19%	96.02%	95.27%	100.00%	-
PBT	15,682	31,940	14,764	15,628	12,817	14,981	22,676	-5.95%
YoY %	-50.90%	116.34%	-5.53%	21.93%	-14.44%	-33.93%	-	-
Horiz. %	69.16%	140.85%	65.11%	68.92%	56.52%	66.07%	100.00%	-
Tax	-3,533	-6,715	-3,247	-3,960	-3,098	-2,436	-4,075	-2.34%
YoY %	47.39%	-106.81%	18.01%	-27.82%	-27.18%	40.22%	-	-
Horiz. %	86.70%	164.79%	79.68%	97.18%	76.02%	59.78%	100.00%	-
NP	12,149	25,225	11,517	11,668	9,719	12,545	18,601	-6.84%
YoY %	-51.84%	119.02%	-1.29%	20.05%	-22.53%	-32.56%	-	-
Horiz. %	65.31%	135.61%	61.92%	62.73%	52.25%	67.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,149	25,225	11,517	11,668	9,719	12,545	18,601	-6.84%
YoY %	-51.84%	119.02%	-1.29%	20.05%	-22.53%	-32.56%	-	-
Horiz. %	65.31%	135.61%	61.92%	62.73%	52.25%	67.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.53%	21.02%	21.99%	25.34%	24.17%	16.26%	17.97%	-
YoY %	7.18%	-4.41%	-13.22%	4.84%	48.65%	-9.52%	-	-
Horiz. %	125.38%	116.97%	122.37%	141.01%	134.50%	90.48%	100.00%	-
Total Cost	306,208	288,412	258,579	270,108	208,136	203,611	208,290	6.62%
YoY %	6.17%	11.54%	-4.27%	29.77%	2.22%	-2.25%	-	-
Horiz. %	147.01%	138.47%	124.14%	129.68%	99.93%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,288	167,042	159,534	155,568	157,657	149,471	144,180	2.09%
YoY %	-2.25%	4.71%	2.55%	-1.33%	5.48%	3.67%	-	-
Horiz. %	113.25%	115.86%	110.65%	107.90%	109.35%	103.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	11,261	13,138	15,015	10,832	7,404	3,605	10,798	0.70%
YoY %	-14.29%	-12.50%	38.62%	46.30%	105.38%	-66.61%	-	-
Horiz. %	104.29%	121.67%	139.05%	100.31%	68.57%	33.39%	100.00%	-
Div Payout %	92.69%	52.08%	130.37%	92.84%	76.19%	28.74%	58.05%	-
YoY %	77.98%	-60.05%	40.42%	21.85%	165.10%	-50.49%	-	-
Horiz. %	159.67%	89.72%	224.58%	159.93%	131.25%	49.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	163,288	167,042	159,534	155,568	157,657	149,471	144,180	2.09%
YoY %	-2.25%	4.71%	2.55%	-1.33%	5.48%	3.67%	-	-
Horiz. %	113.25%	115.86%	110.65%	107.90%	109.35%	103.67%	100.00%	-
NOSH	187,688	187,688	187,688	180,893	187,688	180,086	180,226	0.67%
YoY %	0.00%	0.00%	3.76%	-3.62%	4.22%	-0.08%	-	-
Horiz. %	104.14%	104.14%	104.14%	100.37%	104.14%	99.92%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	3.82%	8.04%	4.26%	4.14%	4.46%	5.80%	8.20%	-
YoY %	-52.49%	88.73%	2.90%	-7.17%	-23.10%	-29.27%	-	-
Horiz. %	46.59%	98.05%	51.95%	50.49%	54.39%	70.73%	100.00%	-
ROE	7.44%	15.10%	7.22%	7.50%	6.16%	8.39%	12.90%	-
YoY %	-50.73%	109.14%	-3.73%	21.75%	-26.58%	-34.96%	-	-
Horiz. %	57.67%	117.05%	55.97%	58.14%	47.75%	65.04%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	169.62	167.11	143.91	155.77	116.07	120.03	125.89	5.08%
YoY %	1.50%	16.12%	-7.61%	34.20%	-3.30%	-4.65%	-	-
Horiz. %	134.74%	132.74%	114.31%	123.74%	92.20%	95.35%	100.00%	-
EPS	6.47	13.44	6.14	6.45	5.18	6.97	10.32	-7.48%
YoY %	-51.86%	118.89%	-4.81%	24.52%	-25.68%	-32.46%	-	-
Horiz. %	62.69%	130.23%	59.50%	62.50%	50.19%	67.54%	100.00%	-
DPS	6.00	7.00	8.00	6.00	3.95	2.00	6.00	0.00%
YoY %	-14.29%	-12.50%	33.33%	51.90%	97.50%	-66.67%	-	-
Horiz. %	100.00%	116.67%	133.33%	100.00%	65.83%	33.33%	100.00%	-
NAPS	0.87	0.89	0.85	0.86	0.84	0.83	0.80	1.40%
YoY %	-2.25%	4.71%	-1.16%	2.38%	1.20%	3.75%	-	-
Horiz. %	108.75%	111.25%	106.25%	107.50%	105.00%	103.75%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 180,893
RPS	113.08	111.40	95.94	100.09	77.38	76.78	80.59	5.80%
YoY %	1.51%	16.11%	-4.15%	29.35%	0.78%	-4.73%	-	-
Horiz. %	140.32%	138.23%	119.05%	124.20%	96.02%	95.27%	100.00%	-
EPS	4.32	8.96	4.09	4.14	3.45	4.46	6.61	-6.83%
YoY %	-51.79%	119.07%	-1.21%	20.00%	-22.65%	-32.53%	-	-
Horiz. %	65.36%	135.55%	61.88%	62.63%	52.19%	67.47%	100.00%	-
DPS	4.00	4.67	5.33	3.85	2.63	1.28	3.84	0.68%
YoY %	-14.35%	-12.38%	38.44%	46.39%	105.47%	-66.67%	-	-
Horiz. %	104.17%	121.61%	138.80%	100.26%	68.49%	33.33%	100.00%	-
NAPS	0.58	0.5933	0.5667	0.5526	0.56	0.5309	0.5121	2.09%
YoY %	-2.24%	4.69%	2.55%	-1.32%	5.48%	3.67%	-	-
Horiz. %	113.26%	115.86%	110.66%	107.91%	109.35%	103.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	1.42	1.58	0.90	0.75	0.615	0.63	0.63	-
P/RPS	0.84	0.95	0.63	0.48	0.53	0.52	0.50	9.02%
YoY %	-11.58%	50.79%	31.25%	-9.43%	1.92%	4.00%	-	-
Horiz. %	168.00%	190.00%	126.00%	96.00%	106.00%	104.00%	100.00%	-
P/EPS	21.94	11.76	14.67	11.63	11.88	9.04	6.10	23.75%
YoY %	86.56%	-19.84%	26.14%	-2.10%	31.42%	48.20%	-	-
Horiz. %	359.67%	192.79%	240.49%	190.66%	194.75%	148.20%	100.00%	-
EY	4.56	8.51	6.82	8.60	8.42	11.06	16.38	-19.17%
YoY %	-46.42%	24.78%	-20.70%	2.14%	-23.87%	-32.48%	-	-
Horiz. %	27.84%	51.95%	41.64%	52.50%	51.40%	67.52%	100.00%	-
DY	4.23	4.43	8.89	8.00	6.42	3.17	9.52	-12.63%
YoY %	-4.51%	-50.17%	11.13%	24.61%	102.52%	-66.70%	-	-
Horiz. %	44.43%	46.53%	93.38%	84.03%	67.44%	33.30%	100.00%	-
P/NAPS	1.63	1.78	1.06	0.87	0.73	0.76	0.79	12.81%
YoY %	-8.43%	67.92%	21.84%	19.18%	-3.95%	-3.80%	-	-
Horiz. %	206.33%	225.32%	134.18%	110.13%	92.41%	96.20%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	22/08/17	12/08/16	14/08/15	15/08/14	19/08/13	27/08/12	12/08/11	-
Price	1.36	1.66	0.97	0.965	0.61	0.63	0.60	-
P/RPS	0.80	0.99	0.67	0.62	0.53	0.52	0.48	8.87%
YoY %	-19.19%	47.76%	8.06%	16.98%	1.92%	8.33%	-	-
Horiz. %	166.67%	206.25%	139.58%	129.17%	110.42%	108.33%	100.00%	-
P/EPS	21.01	12.35	15.81	14.96	11.78	9.04	5.81	23.86%
YoY %	70.12%	-21.88%	5.68%	26.99%	30.31%	55.59%	-	-
Horiz. %	361.62%	212.56%	272.12%	257.49%	202.75%	155.59%	100.00%	-
EY	4.76	8.10	6.33	6.68	8.49	11.06	17.20	-19.25%
YoY %	-41.23%	27.96%	-5.24%	-21.32%	-23.24%	-35.70%	-	-
Horiz. %	27.67%	47.09%	36.80%	38.84%	49.36%	64.30%	100.00%	-
DY	4.41	4.22	8.25	6.22	6.47	3.17	10.00	-12.74%
YoY %	4.50%	-48.85%	32.64%	-3.86%	104.10%	-68.30%	-	-
Horiz. %	44.10%	42.20%	82.50%	62.20%	64.70%	31.70%	100.00%	-
P/NAPS	1.56	1.87	1.14	1.12	0.73	0.76	0.75	12.96%
YoY %	-16.58%	64.04%	1.79%	53.42%	-3.95%	1.33%	-	-
Horiz. %	208.00%	249.33%	152.00%	149.33%	97.33%	101.33%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

928

HLIND

HONG LEONG INDUSTRIES BHD

924

JCY

JCY INTERNATIONAL BERHAD

669

DNEX

DAGANG NEXCHANGE BERHAD

663

GENTING

GENTING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

575

MAYBANK

MALAYAN BANKING BHD

511

NOTION

NOTION VTEC BHD

506

MYEG

MY E.G. SERVICES BHD

501

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More