[BPLANT] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 43.0%
YoY- 121.37%
Quarter Report
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 546,513 697,946 754,483 641,831 615,289 813,614 -7.64%
PBT 37,524 628,413 217,127 178,752 89,483 407,866 -37.93%
Tax -21,739 -55,792 -72,773 -21,856 -24,995 -41,719 -12.21%
NP 15,785 572,621 144,354 156,896 64,488 366,147 -46.65%
-
NP to SH 28,228 581,887 154,027 162,799 73,542 361,007 -39.91%
-
Tax Rate 57.93% 8.88% 33.52% 12.23% 27.93% 10.23% -
Total Cost 530,728 125,325 610,129 484,935 550,801 447,467 3.46%
-
Net Worth 2,755,200 2,889,599 2,160,000 2,223,999 2,287,999 1,539,303 12.34%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 67,200 336,000 224,060 191,974 176,000 758,337 -38.39%
Div Payout % 238.06% 57.74% 145.47% 117.92% 239.32% 210.06% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,755,200 2,889,599 2,160,000 2,223,999 2,287,999 1,539,303 12.34%
NOSH 2,240,000 2,240,000 1,600,000 1,600,000 1,600,000 1,600,000 6.95%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.89% 82.04% 19.13% 24.45% 10.48% 45.00% -
ROE 1.02% 20.14% 7.13% 7.32% 3.21% 23.45% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.40 31.16 47.16 40.11 38.46 77.35 -20.59%
EPS 1.26 25.98 9.63 10.17 4.60 34.32 -48.34%
DPS 3.00 15.00 14.00 12.00 11.00 72.09 -47.03%
NAPS 1.23 1.29 1.35 1.39 1.43 1.4634 -3.41%
Adjusted Per Share Value based on latest NOSH - 1,600,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 24.40 31.16 33.68 28.65 27.47 36.32 -7.64%
EPS 1.26 25.98 6.88 7.27 3.28 16.12 -39.92%
DPS 3.00 15.00 10.00 8.57 7.86 33.85 -38.39%
NAPS 1.23 1.29 0.9643 0.9929 1.0214 0.6872 12.34%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.735 1.25 1.63 1.48 1.40 1.62 -
P/RPS 3.01 4.01 3.46 3.69 3.64 2.09 7.56%
P/EPS 58.33 4.81 16.93 14.55 30.46 4.72 65.29%
EY 1.71 20.78 5.91 6.87 3.28 21.19 -39.53%
DY 4.08 12.00 8.59 8.11 7.86 44.50 -37.97%
P/NAPS 0.60 0.97 1.21 1.06 0.98 1.11 -11.57%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 22/08/19 23/08/18 22/08/17 22/08/16 20/08/15 - -
Price 0.67 1.25 1.66 1.55 1.28 0.00 -
P/RPS 2.75 4.01 3.52 3.86 3.33 0.00 -
P/EPS 53.17 4.81 17.24 15.23 27.85 0.00 -
EY 1.88 20.78 5.80 6.56 3.59 0.00 -
DY 4.48 12.00 8.43 7.74 8.59 0.00 -
P/NAPS 0.54 0.97 1.23 1.12 0.90 0.00 -

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

Post a Comment