[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	107.28	98.88	93.03	77.66	77.56	80.15	68.50	7.75%
YoY %	8.50%	6.29%	19.79%	0.13%	-3.23%	17.01%	-	-
Horiz. %	156.61%	144.35%	135.81%	113.37%	113.23%	117.01%	100.00%	-
EPS	8.68	3.67	3.95	3.42	4.95	6.31	5.77	7.03%
YoY %	136.51%	-7.09%	15.50%	-30.91%	-21.55%	9.36%	-	-
Horiz. %	150.43%	63.60%	68.46%	59.27%	85.79%	109.36%	100.00%	-
DPS	5.33	5.26	3.25	1.30	2.56	2.56	1.92	18.53%
YoY %	1.33%	61.85%	150.00%	-49.22%	0.00%	33.33%	-	-
Horiz. %	277.60%	273.96%	169.27%	67.71%	133.33%	133.33%	100.00%	-
NAPS	0.5867	0.56	0.5361	0.542	0.526	0.4981	0.4807	3.37%
YoY %	4.77%	4.46%	-1.09%	3.04%	5.60%	3.62%	-	-
Horiz. %	122.05%	116.50%	111.52%	112.75%	109.42%	103.62%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

2024-06-27 09:00:00

ADX

Hourly

SELL

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.975

-0.045

96,442,300

YNHPROP

0.50

-0.105

93,546,200

AHB-WC

0.07

0.00

85,284,900

DNEX

0.435

-0.03

70,767,500

HSI-CV7

0.04

-0.015

55,149,500

SBH

0.34

+0.02

53,670,900

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.73

+0.25

20,004,300

PENTA

5.09

+0.16

4,118,600

PTT

2.38

+0.15

3,000,000

AIRPORT

9.74

+0.14

1,950,600

UTDPLT

24.22

+0.14

88,000

F&N

31.82

+0.10

320,300

YOCB

2.31

+0.10

28,200

HLIND

11.22

+0.10

23,700

HSI-HUY

0.80

+0.10

10,000

More gainer Stocks

KLK

20.32

-0.36

676,300

HEIM

22.08

-0.30

382,800

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,694,200

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,391,700

HSI-CXT

0.725

-0.135

23,600

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