[BPPLAS] YoY TTM Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	323,335	302,027	278,379	261,913	218,634	218,365	225,651	6.17%
YoY %	7.05%	8.49%	6.29%	19.80%	0.12%	-3.23%	-	-
Horiz. %	143.29%	133.85%	123.37%	116.07%	96.89%	96.77%	100.00%	-
PBT	20,318	30,401	13,827	14,877	12,701	16,109	22,171	-1.44%
YoY %	-33.17%	119.87%	-7.06%	17.13%	-21.16%	-27.34%	-	-
Horiz. %	91.64%	137.12%	62.37%	67.10%	57.29%	72.66%	100.00%	-
Tax	-4,602	-5,954	-3,488	-3,753	-3,071	-2,186	-4,409	0.71%
YoY %	22.71%	-70.70%	7.06%	-22.21%	-40.48%	50.42%	-	-
Horiz. %	104.38%	135.04%	79.11%	85.12%	69.65%	49.58%	100.00%	-
NP	15,716	24,447	10,339	11,124	9,630	13,923	17,762	-2.01%
YoY %	-35.71%	136.45%	-7.06%	15.51%	-30.83%	-21.61%	-	-
Horiz. %	88.48%	137.64%	58.21%	62.63%	54.22%	78.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,716	24,447	10,339	11,124	9,630	13,923	17,762	-2.01%
YoY %	-35.71%	136.45%	-7.06%	15.51%	-30.83%	-21.61%	-	-
Horiz. %	88.48%	137.64%	58.21%	62.63%	54.22%	78.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	19.58%	25.23%	25.23%	24.18%	13.57%	19.89%	-
YoY %	15.68%	-22.39%	0.00%	4.34%	78.19%	-31.77%	-	-
Horiz. %	113.88%	98.44%	126.85%	126.85%	121.57%	68.23%	100.00%	-
Total Cost	307,619	277,580	268,040	250,789	209,004	204,442	207,889	6.74%
YoY %	10.82%	3.56%	6.88%	19.99%	2.23%	-1.66%	-	-
Horiz. %	147.97%	133.52%	128.93%	120.64%	100.54%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,165	165,165	157,657	150,915	152,581	148,096	140,224	2.76%
YoY %	0.00%	4.76%	4.47%	-1.09%	3.03%	5.61%	-	-
Horiz. %	117.79%	117.79%	112.43%	107.62%	108.81%	105.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	15,015	15,015	14,811	9,159	3,651	7,210	7,193	13.03%
YoY %	0.00%	1.38%	61.71%	150.86%	-49.36%	0.24%	-	-
Horiz. %	208.74%	208.74%	205.91%	127.33%	50.76%	100.24%	100.00%	-
Div Payout %	95.54%	61.42%	143.26%	82.34%	37.91%	51.79%	40.50%	-
YoY %	55.55%	-57.13%	73.99%	117.20%	-26.80%	27.88%	-	-
Horiz. %	235.90%	151.65%	353.73%	203.31%	93.60%	127.88%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	165,165	165,165	157,657	150,915	152,581	148,096	140,224	2.76%
YoY %	0.00%	4.76%	4.47%	-1.09%	3.03%	5.61%	-	-
Horiz. %	117.79%	117.79%	112.43%	107.62%	108.81%	105.61%	100.00%	-
NOSH	187,688	187,688	187,688	179,661	179,508	180,606	179,774	0.71%
YoY %	0.00%	0.00%	4.47%	0.09%	-0.61%	0.46%	-	-
Horiz. %	104.40%	104.40%	104.40%	99.94%	99.85%	100.46%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	4.86%	8.09%	3.71%	4.25%	4.40%	6.38%	7.87%	-
YoY %	-39.93%	118.06%	-12.71%	-3.41%	-31.03%	-18.93%	-	-
Horiz. %	61.75%	102.80%	47.14%	54.00%	55.91%	81.07%	100.00%	-
ROE	9.52%	14.80%	6.56%	7.37%	6.31%	9.40%	12.67%	-
YoY %	-35.68%	125.61%	-10.99%	16.80%	-32.87%	-25.81%	-	-
Horiz. %	75.14%	116.81%	51.78%	58.17%	49.80%	74.19%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	172.27	160.92	148.32	145.78	121.80	120.91	125.52	5.41%
YoY %	7.05%	8.50%	1.74%	19.69%	0.74%	-3.67%	-	-
Horiz. %	137.25%	128.20%	118.16%	116.14%	97.04%	96.33%	100.00%	-
EPS	8.37	13.03	5.51	6.19	5.36	7.71	9.88	-2.72%
YoY %	-35.76%	136.48%	-10.99%	15.49%	-30.48%	-21.96%	-	-
Horiz. %	84.72%	131.88%	55.77%	62.65%	54.25%	78.04%	100.00%	-
DPS	8.00	8.00	7.89	5.10	2.02	4.00	4.00	12.23%
YoY %	0.00%	1.39%	54.71%	152.48%	-49.50%	0.00%	-	-
Horiz. %	200.00%	200.00%	197.25%	127.50%	50.50%	100.00%	100.00%	-
NAPS	0.88	0.88	0.84	0.84	0.85	0.82	0.78	2.02%
YoY %	0.00%	4.76%	0.00%	-1.18%	3.66%	5.13%	-	-
Horiz. %	112.82%	112.82%	107.69%	107.69%	108.97%	105.13%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 179,661
RPS	115.48	107.87	99.42	93.54	78.08	77.99	80.59	6.17%
YoY %	7.05%	8.50%	6.29%	19.80%	0.12%	-3.23%	-	-
Horiz. %	143.29%	133.85%	123.37%	116.07%	96.89%	96.77%	100.00%	-
EPS	5.61	8.73	3.69	3.97	3.44	4.97	6.34	-2.01%
YoY %	-35.74%	136.59%	-7.05%	15.41%	-30.78%	-21.61%	-	-
Horiz. %	88.49%	137.70%	58.20%	62.62%	54.26%	78.39%	100.00%	-
DPS	5.36	5.36	5.29	3.27	1.30	2.58	2.57	13.02%
YoY %	0.00%	1.32%	61.77%	151.54%	-49.61%	0.39%	-	-
Horiz. %	208.56%	208.56%	205.84%	127.24%	50.58%	100.39%	100.00%	-
NAPS	0.5899	0.5899	0.5631	0.539	0.5449	0.5289	0.5008	2.76%
YoY %	0.00%	4.76%	4.47%	-1.08%	3.03%	5.61%	-	-
Horiz. %	117.79%	117.79%	112.44%	107.63%	108.81%	105.61%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.38	1.63	0.90	0.665	0.59	0.64	0.62	-
P/RPS	0.80	1.01	0.61	0.46	0.48	0.53	0.49	8.50%
YoY %	-20.79%	65.57%	32.61%	-4.17%	-9.43%	8.16%	-	-
Horiz. %	163.27%	206.12%	124.49%	93.88%	97.96%	108.16%	100.00%	-
P/EPS	16.48	12.51	16.34	10.74	11.00	8.30	6.28	17.42%
YoY %	31.73%	-23.44%	52.14%	-2.36%	32.53%	32.17%	-	-
Horiz. %	262.42%	199.20%	260.19%	171.02%	175.16%	132.17%	100.00%	-
EY	6.07	7.99	6.12	9.31	9.09	12.05	15.94	-14.85%
YoY %	-24.03%	30.56%	-34.26%	2.42%	-24.56%	-24.40%	-	-
Horiz. %	38.08%	50.13%	38.39%	58.41%	57.03%	75.60%	100.00%	-
DY	5.80	4.91	8.77	7.67	3.42	6.25	6.45	-1.75%
YoY %	18.13%	-44.01%	14.34%	124.27%	-45.28%	-3.10%	-	-
Horiz. %	89.92%	76.12%	135.97%	118.91%	53.02%	96.90%	100.00%	-
P/NAPS	1.57	1.85	1.07	0.79	0.69	0.78	0.79	12.11%
YoY %	-15.14%	72.90%	35.44%	14.49%	-11.54%	-1.27%	-	-
Horiz. %	198.73%	234.18%	135.44%	100.00%	87.34%	98.73%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/05/17	20/05/16	22/05/15	23/05/14	29/05/13	29/05/12	23/05/11	-
Price	1.41	1.60	0.94	0.77	0.63	0.61	0.62	-
P/RPS	0.82	0.99	0.63	0.53	0.52	0.50	0.49	8.95%
YoY %	-17.17%	57.14%	18.87%	1.92%	4.00%	2.04%	-	-
Horiz. %	167.35%	202.04%	128.57%	108.16%	106.12%	102.04%	100.00%	-
P/EPS	16.84	12.28	17.06	12.44	11.74	7.91	6.28	17.85%
YoY %	37.13%	-28.02%	37.14%	5.96%	48.42%	25.96%	-	-
Horiz. %	268.15%	195.54%	271.66%	198.09%	186.94%	125.96%	100.00%	-
EY	5.94	8.14	5.86	8.04	8.52	12.64	15.94	-15.15%
YoY %	-27.03%	38.91%	-27.11%	-5.63%	-32.59%	-20.70%	-	-
Horiz. %	37.26%	51.07%	36.76%	50.44%	53.45%	79.30%	100.00%	-
DY	5.67	5.00	8.40	6.62	3.21	6.56	6.45	-2.12%
YoY %	13.40%	-40.48%	26.89%	106.23%	-51.07%	1.71%	-	-
Horiz. %	87.91%	77.52%	130.23%	102.64%	49.77%	101.71%	100.00%	-
P/NAPS	1.60	1.82	1.12	0.92	0.74	0.74	0.79	12.46%
YoY %	-12.09%	62.50%	21.74%	24.32%	0.00%	-6.33%	-	-
Horiz. %	202.53%	230.38%	141.77%	116.46%	93.67%	93.67%	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