[BPPLAS] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	337,894	318,357	313,637	270,096	281,776	217,855	216,156	7.72%
YoY %	6.14%	1.50%	16.12%	-4.15%	29.34%	0.79%	-	-
Horiz. %	156.32%	147.28%	145.10%	124.95%	130.36%	100.79%	100.00%	-
PBT	21,177	15,682	31,940	14,764	15,628	12,817	14,981	5.93%
YoY %	35.04%	-50.90%	116.34%	-5.53%	21.93%	-14.44%	-	-
Horiz. %	141.36%	104.68%	213.20%	98.55%	104.32%	85.56%	100.00%	-
Tax	-4,240	-3,533	-6,715	-3,247	-3,960	-3,098	-2,436	9.67%
YoY %	-20.01%	47.39%	-106.81%	18.01%	-27.82%	-27.18%	-	-
Horiz. %	174.06%	145.03%	275.66%	133.29%	162.56%	127.18%	100.00%	-
NP	16,937	12,149	25,225	11,517	11,668	9,719	12,545	5.12%
YoY %	39.41%	-51.84%	119.02%	-1.29%	20.05%	-22.53%	-	-
Horiz. %	135.01%	96.84%	201.08%	91.81%	93.01%	77.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,937	12,149	25,225	11,517	11,668	9,719	12,545	5.12%
YoY %	39.41%	-51.84%	119.02%	-1.29%	20.05%	-22.53%	-	-
Horiz. %	135.01%	96.84%	201.08%	91.81%	93.01%	77.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.02%	22.53%	21.02%	21.99%	25.34%	24.17%	16.26%	-
YoY %	-11.14%	7.18%	-4.41%	-13.22%	4.84%	48.65%	-	-
Horiz. %	123.12%	138.56%	129.27%	135.24%	155.84%	148.65%	100.00%	-
Total Cost	320,957	306,208	288,412	258,579	270,108	208,136	203,611	7.87%
YoY %	4.82%	6.17%	11.54%	-4.27%	29.77%	2.22%	-	-
Horiz. %	157.63%	150.39%	141.65%	127.00%	132.66%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	172,672	163,288	167,042	159,534	155,568	157,657	149,471	2.43%
YoY %	5.75%	-2.25%	4.71%	2.55%	-1.33%	5.48%	-	-
Horiz. %	115.52%	109.24%	111.76%	106.73%	104.08%	105.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	7,507	11,261	13,138	15,015	10,832	7,404	3,605	12.99%
YoY %	-33.34%	-14.29%	-12.50%	38.62%	46.30%	105.38%	-	-
Horiz. %	208.24%	312.37%	364.44%	416.50%	300.47%	205.38%	100.00%	-
Div Payout %	44.33%	92.69%	52.08%	130.37%	92.84%	76.19%	28.74%	-
YoY %	-52.17%	77.98%	-60.05%	40.42%	21.85%	165.10%	-	-
Horiz. %	154.24%	322.51%	181.21%	453.62%	323.03%	265.10%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	172,672	163,288	167,042	159,534	155,568	157,657	149,471	2.43%
YoY %	5.75%	-2.25%	4.71%	2.55%	-1.33%	5.48%	-	-
Horiz. %	115.52%	109.24%	111.76%	106.73%	104.08%	105.48%	100.00%	-
NOSH	187,688	187,688	187,688	187,688	180,893	187,688	180,086	0.69%
YoY %	0.00%	0.00%	0.00%	3.76%	-3.62%	4.22%	-	-
Horiz. %	104.22%	104.22%	104.22%	104.22%	100.45%	104.22%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	5.01%	3.82%	8.04%	4.26%	4.14%	4.46%	5.80%	-
YoY %	31.15%	-52.49%	88.73%	2.90%	-7.17%	-23.10%	-	-
Horiz. %	86.38%	65.86%	138.62%	73.45%	71.38%	76.90%	100.00%	-
ROE	9.81%	7.44%	15.10%	7.22%	7.50%	6.16%	8.39%	-
YoY %	31.85%	-50.73%	109.14%	-3.73%	21.75%	-26.58%	-	-
Horiz. %	116.92%	88.68%	179.98%	86.05%	89.39%	73.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	180.03	169.62	167.11	143.91	155.77	116.07	120.03	6.98%
YoY %	6.14%	1.50%	16.12%	-7.61%	34.20%	-3.30%	-	-
Horiz. %	149.99%	141.31%	139.22%	119.90%	129.78%	96.70%	100.00%	-
EPS	9.02	6.47	13.44	6.14	6.45	5.18	6.97	4.38%
YoY %	39.41%	-51.86%	118.89%	-4.81%	24.52%	-25.68%	-	-
Horiz. %	129.41%	92.83%	192.83%	88.09%	92.54%	74.32%	100.00%	-
DPS	4.00	6.00	7.00	8.00	6.00	3.95	2.00	12.24%
YoY %	-33.33%	-14.29%	-12.50%	33.33%	51.90%	97.50%	-	-
Horiz. %	200.00%	300.00%	350.00%	400.00%	300.00%	197.50%	100.00%	-
NAPS	0.92	0.87	0.89	0.85	0.86	0.84	0.83	1.72%
YoY %	5.75%	-2.25%	4.71%	-1.16%	2.38%	1.20%	-	-
Horiz. %	110.84%	104.82%	107.23%	102.41%	103.61%	101.20%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 187,688
RPS	120.06	113.12	111.44	95.97	100.12	77.41	76.81	7.72%
YoY %	6.14%	1.51%	16.12%	-4.15%	29.34%	0.78%	-	-
Horiz. %	156.31%	147.27%	145.09%	124.94%	130.35%	100.78%	100.00%	-
EPS	6.02	4.32	8.96	4.09	4.15	3.45	4.46	5.12%
YoY %	39.35%	-51.79%	119.07%	-1.45%	20.29%	-22.65%	-	-
Horiz. %	134.98%	96.86%	200.90%	91.70%	93.05%	77.35%	100.00%	-
DPS	2.67	4.00	4.67	5.34	3.85	2.63	1.28	13.02%
YoY %	-33.25%	-14.35%	-12.55%	38.70%	46.39%	105.47%	-	-
Horiz. %	208.59%	312.50%	364.84%	417.19%	300.78%	205.47%	100.00%	-
NAPS	0.6135	0.5802	0.5935	0.5669	0.5528	0.5602	0.5311	2.43%
YoY %	5.74%	-2.24%	4.69%	2.55%	-1.32%	5.48%	-	-
Horiz. %	115.51%	109.24%	111.75%	106.74%	104.09%	105.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.945	1.42	1.58	0.90	0.75	0.615	0.63	-
P/RPS	0.52	0.84	0.95	0.63	0.48	0.53	0.52	0.00%
YoY %	-38.10%	-11.58%	50.79%	31.25%	-9.43%	1.92%	-	-
Horiz. %	100.00%	161.54%	182.69%	121.15%	92.31%	101.92%	100.00%	-
P/EPS	10.47	21.94	11.76	14.67	11.63	11.88	9.04	2.47%
YoY %	-52.28%	86.56%	-19.84%	26.14%	-2.10%	31.42%	-	-
Horiz. %	115.82%	242.70%	130.09%	162.28%	128.65%	131.42%	100.00%	-
EY	9.55	4.56	8.51	6.82	8.60	8.42	11.06	-2.41%
YoY %	109.43%	-46.42%	24.78%	-20.70%	2.14%	-23.87%	-	-
Horiz. %	86.35%	41.23%	76.94%	61.66%	77.76%	76.13%	100.00%	-
DY	4.23	4.23	4.43	8.89	8.00	6.42	3.17	4.92%
YoY %	0.00%	-4.51%	-50.17%	11.13%	24.61%	102.52%	-	-
Horiz. %	133.44%	133.44%	139.75%	280.44%	252.37%	202.52%	100.00%	-
P/NAPS	1.03	1.63	1.78	1.06	0.87	0.73	0.76	5.19%
YoY %	-36.81%	-8.43%	67.92%	21.84%	19.18%	-3.95%	-	-
Horiz. %	135.53%	214.47%	234.21%	139.47%	114.47%	96.05%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	01/08/18	22/08/17	12/08/16	14/08/15	15/08/14	19/08/13	27/08/12	-
Price	1.00	1.36	1.66	0.97	0.965	0.61	0.63	-
P/RPS	0.56	0.80	0.99	0.67	0.62	0.53	0.52	1.24%
YoY %	-30.00%	-19.19%	47.76%	8.06%	16.98%	1.92%	-	-
Horiz. %	107.69%	153.85%	190.38%	128.85%	119.23%	101.92%	100.00%	-
P/EPS	11.08	21.01	12.35	15.81	14.96	11.78	9.04	3.44%
YoY %	-47.26%	70.12%	-21.88%	5.68%	26.99%	30.31%	-	-
Horiz. %	122.57%	232.41%	136.62%	174.89%	165.49%	130.31%	100.00%	-
EY	9.02	4.76	8.10	6.33	6.68	8.49	11.06	-3.33%
YoY %	89.50%	-41.23%	27.96%	-5.24%	-21.32%	-23.24%	-	-
Horiz. %	81.56%	43.04%	73.24%	57.23%	60.40%	76.76%	100.00%	-
DY	4.00	4.41	4.22	8.25	6.22	6.47	3.17	3.95%
YoY %	-9.30%	4.50%	-48.85%	32.64%	-3.86%	104.10%	-	-
Horiz. %	126.18%	139.12%	133.12%	260.25%	196.21%	204.10%	100.00%	-
P/NAPS	1.09	1.56	1.87	1.14	1.12	0.73	0.76	6.19%
YoY %	-30.13%	-16.58%	64.04%	1.79%	53.42%	-3.95%	-	-
Horiz. %	143.42%	205.26%	246.05%	150.00%	147.37%	96.05%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

EMA 5

5 Mins

SELL

2024-05-16 15:15:00

ADX

5 Mins

SELL

2024-05-16 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:10:00

ADX

10 Mins

SELL

2024-05-16 12:20:00

EMA 5

10 Mins

BUY

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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

634

HARTA

HARTALEGA HOLDINGS BHD

567

MPI

MALAYSIAN PACIFIC INDUSTRIES

431

PTRANS

PERAK TRANSIT BERHAD

422

HLIND

HONG LEONG INDUSTRIES BHD

414

YTLPOWR

YTL POWER INTERNATIONAL BHD

411

MYEG

MY E.G. SERVICES BHD

378

MBSB

MALAYSIA BUILDING SOCIETY BHD

337

SUPERMX

SUPERMAX CORPORATION BHD

318

Daily Stocks

HSI-CXG

0.23

+0.025

280,188,300

REVENUE

0.235

-0.01

272,175,300

TOPGLOV

1.20

-0.06

266,367,900

HSI-HUZ

0.205

-0.04

232,343,800

MQTECH

0.015

-0.005

156,871,100

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.345

-0.035

99,300,300

SUPERMX

1.00

-0.08

89,249,600

MYEG

1.04

+0.01

87,698,900

SINKUNG

0.155

+0.015

85,639,200

More active Stocks

MPI

33.54

+1.02

167,200

F&N

33.24

+0.76

207,700

UTDPLT

26.22

+0.60

271,300

CARLSBG

20.16

+0.54

364,100

HEIM

24.74

+0.54

306,800

NESTLE

129.50

+0.50

29,400

ALLIANZ

22.06

+0.38

31,100

PANAMY

19.62

+0.36

16,700

KSENG

6.30

+0.32

499,600

GCB

3.41

+0.31

6,725,900

More gainer Stocks

AJI

16.16

-0.40

204,200

AIRPORT

10.02

-0.38

23,842,000

HARTA

3.55

-0.27

32,343,600

KOSSAN

2.48

-0.26

20,213,400

DLADY

32.72

-0.22

2,100

KOSSAN-C60

0.585

-0.195

341,000

AHEALTH

2.92

-0.15

771,000

ICAP

3.31

-0.13

352,600

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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