[BPPLAS] YoY TTM Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
TTM Result
Revenue	302,027	278,379	261,913	218,634	218,365	225,651	192,836	7.75%
YoY %	8.49%	6.29%	19.80%	0.12%	-3.23%	17.02%	-	-
Horiz. %	156.62%	144.36%	135.82%	113.38%	113.24%	117.02%	100.00%	-
PBT	30,401	13,827	14,877	12,701	16,109	22,171	20,134	7.10%
YoY %	119.87%	-7.06%	17.13%	-21.16%	-27.34%	10.12%	-	-
Horiz. %	150.99%	68.67%	73.89%	63.08%	80.01%	110.12%	100.00%	-
Tax	-5,954	-3,488	-3,753	-3,071	-2,186	-4,409	-3,900	7.29%
YoY %	-70.70%	7.06%	-22.21%	-40.48%	50.42%	-13.05%	-	-
Horiz. %	152.67%	89.44%	96.23%	78.74%	56.05%	113.05%	100.00%	-
NP	24,447	10,339	11,124	9,630	13,923	17,762	16,234	7.05%
YoY %	136.45%	-7.06%	15.51%	-30.83%	-21.61%	9.41%	-	-
Horiz. %	150.59%	63.69%	68.52%	59.32%	85.76%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,447	10,339	11,124	9,630	13,923	17,762	16,234	7.05%
YoY %	136.45%	-7.06%	15.51%	-30.83%	-21.61%	9.41%	-	-
Horiz. %	150.59%	63.69%	68.52%	59.32%	85.76%	109.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	25.23%	25.23%	24.18%	13.57%	19.89%	19.37%	-
YoY %	-22.39%	0.00%	4.34%	78.19%	-31.77%	2.68%	-	-
Horiz. %	101.08%	130.25%	130.25%	124.83%	70.06%	102.68%	100.00%	-
Total Cost	277,580	268,040	250,789	209,004	204,442	207,889	176,602	7.82%
YoY %	3.56%	6.88%	19.99%	2.23%	-1.66%	17.72%	-	-
Horiz. %	157.18%	151.78%	142.01%	118.35%	115.76%	117.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,165	157,657	150,915	152,581	148,096	140,224	135,342	3.37%
YoY %	4.76%	4.47%	-1.09%	3.03%	5.61%	3.61%	-	-
Horiz. %	122.04%	116.49%	111.51%	112.74%	109.42%	103.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	15,015	14,811	9,159	3,651	7,210	7,193	5,393	18.59%
YoY %	1.38%	61.71%	150.86%	-49.36%	0.24%	33.38%	-	-
Horiz. %	278.42%	274.63%	169.83%	67.70%	133.69%	133.38%	100.00%	-
Div Payout %	61.42%	143.26%	82.34%	37.91%	51.79%	40.50%	33.22%	-
YoY %	-57.13%	73.99%	117.20%	-26.80%	27.88%	21.91%	-	-
Horiz. %	184.89%	431.25%	247.86%	114.12%	155.90%	121.91%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	165,165	157,657	150,915	152,581	148,096	140,224	135,342	3.37%
YoY %	4.76%	4.47%	-1.09%	3.03%	5.61%	3.61%	-	-
Horiz. %	122.04%	116.49%	111.51%	112.74%	109.42%	103.61%	100.00%	-
NOSH	187,688	187,688	179,661	179,508	180,606	179,774	180,456	0.65%
YoY %	0.00%	4.47%	0.09%	-0.61%	0.46%	-0.38%	-	-
Horiz. %	104.01%	104.01%	99.56%	99.47%	100.08%	99.62%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	8.09%	3.71%	4.25%	4.40%	6.38%	7.87%	8.42%	-
YoY %	118.06%	-12.71%	-3.41%	-31.03%	-18.93%	-6.53%	-	-
Horiz. %	96.08%	44.06%	50.48%	52.26%	75.77%	93.47%	100.00%	-
ROE	14.80%	6.56%	7.37%	6.31%	9.40%	12.67%	11.99%	-
YoY %	125.61%	-10.99%	16.80%	-32.87%	-25.81%	5.67%	-	-
Horiz. %	123.44%	54.71%	61.47%	52.63%	78.40%	105.67%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	160.92	148.32	145.78	121.80	120.91	125.52	106.86	7.05%
YoY %	8.50%	1.74%	19.69%	0.74%	-3.67%	17.46%	-	-
Horiz. %	150.59%	138.80%	136.42%	113.98%	113.15%	117.46%	100.00%	-
EPS	13.03	5.51	6.19	5.36	7.71	9.88	9.00	6.35%
YoY %	136.48%	-10.99%	15.49%	-30.48%	-21.96%	9.78%	-	-
Horiz. %	144.78%	61.22%	68.78%	59.56%	85.67%	109.78%	100.00%	-
DPS	8.00	7.89	5.10	2.02	4.00	4.00	3.00	17.74%
YoY %	1.39%	54.71%	152.48%	-49.50%	0.00%	33.33%	-	-
Horiz. %	266.67%	263.00%	170.00%	67.33%	133.33%	133.33%	100.00%	-
NAPS	0.88	0.84	0.84	0.85	0.82	0.78	0.75	2.69%
YoY %	4.76%	0.00%	-1.18%	3.66%	5.13%	4.00%	-	-
Horiz. %	117.33%	112.00%	112.00%	113.33%	109.33%	104.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 179,508
RPS	107.87	99.42	93.54	78.08	77.99	80.59	68.87	7.75%
YoY %	8.50%	6.29%	19.80%	0.12%	-3.23%	17.02%	-	-
Horiz. %	156.63%	144.36%	135.82%	113.37%	113.24%	117.02%	100.00%	-
EPS	8.73	3.69	3.97	3.44	4.97	6.34	5.80	7.04%
YoY %	136.59%	-7.05%	15.41%	-30.78%	-21.61%	9.31%	-	-
Horiz. %	150.52%	63.62%	68.45%	59.31%	85.69%	109.31%	100.00%	-
DPS	5.36	5.29	3.27	1.30	2.58	2.57	1.93	18.54%
YoY %	1.32%	61.77%	151.54%	-49.61%	0.39%	33.16%	-	-
Horiz. %	277.72%	274.09%	169.43%	67.36%	133.68%	133.16%	100.00%	-
NAPS	0.5899	0.5631	0.539	0.5449	0.5289	0.5008	0.4834	3.37%
YoY %	4.76%	4.47%	-1.08%	3.03%	5.61%	3.60%	-	-
Horiz. %	122.03%	116.49%	111.50%	112.72%	109.41%	103.60%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.63	0.90	0.665	0.59	0.64	0.62	0.62	-
P/RPS	1.01	0.61	0.46	0.48	0.53	0.49	0.58	9.67%
YoY %	65.57%	32.61%	-4.17%	-9.43%	8.16%	-15.52%	-	-
Horiz. %	174.14%	105.17%	79.31%	82.76%	91.38%	84.48%	100.00%	-
P/EPS	12.51	16.34	10.74	11.00	8.30	6.28	6.89	10.44%
YoY %	-23.44%	52.14%	-2.36%	32.53%	32.17%	-8.85%	-	-
Horiz. %	181.57%	237.16%	155.88%	159.65%	120.46%	91.15%	100.00%	-
EY	7.99	6.12	9.31	9.09	12.05	15.94	14.51	-9.45%
YoY %	30.56%	-34.26%	2.42%	-24.56%	-24.40%	9.86%	-	-
Horiz. %	55.07%	42.18%	64.16%	62.65%	83.05%	109.86%	100.00%	-
DY	4.91	8.77	7.67	3.42	6.25	6.45	4.84	0.23%
YoY %	-44.01%	14.34%	124.27%	-45.28%	-3.10%	33.26%	-	-
Horiz. %	101.45%	181.20%	158.47%	70.66%	129.13%	133.26%	100.00%	-
P/NAPS	1.85	1.07	0.79	0.69	0.78	0.79	0.83	14.27%
YoY %	72.90%	35.44%	14.49%	-11.54%	-1.27%	-4.82%	-	-
Horiz. %	222.89%	128.92%	95.18%	83.13%	93.98%	95.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/05/16	22/05/15	23/05/14	29/05/13	29/05/12	23/05/11	24/05/10	-
Price	1.60	0.94	0.77	0.63	0.61	0.62	0.62	-
P/RPS	0.99	0.63	0.53	0.52	0.50	0.49	0.58	9.31%
YoY %	57.14%	18.87%	1.92%	4.00%	2.04%	-15.52%	-	-
Horiz. %	170.69%	108.62%	91.38%	89.66%	86.21%	84.48%	100.00%	-
P/EPS	12.28	17.06	12.44	11.74	7.91	6.28	6.89	10.10%
YoY %	-28.02%	37.14%	5.96%	48.42%	25.96%	-8.85%	-	-
Horiz. %	178.23%	247.61%	180.55%	170.39%	114.80%	91.15%	100.00%	-
EY	8.14	5.86	8.04	8.52	12.64	15.94	14.51	-9.17%
YoY %	38.91%	-27.11%	-5.63%	-32.59%	-20.70%	9.86%	-	-
Horiz. %	56.10%	40.39%	55.41%	58.72%	87.11%	109.86%	100.00%	-
DY	5.00	8.40	6.62	3.21	6.56	6.45	4.84	0.54%
YoY %	-40.48%	26.89%	106.23%	-51.07%	1.71%	33.26%	-	-
Horiz. %	103.31%	173.55%	136.78%	66.32%	135.54%	133.26%	100.00%	-
P/NAPS	1.82	1.12	0.92	0.74	0.74	0.79	0.83	13.96%
YoY %	62.50%	21.74%	24.32%	0.00%	-6.33%	-4.82%	-	-
Horiz. %	219.28%	134.94%	110.84%	89.16%	89.16%	95.18%	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