[BPURI] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 2.97%
YoY- 19.83%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 1,255,121 1,032,921 667,865 672,144 533,846 491,809 417,295 20.13%
PBT 14,555 14,383 7,300 9,296 7,295 3,554 7,062 12.80%
Tax -2,051 -4,768 -2,588 -1,199 -666 -996 -1,210 9.18%
NP 12,504 9,615 4,712 8,097 6,629 2,558 5,852 13.48%
-
NP to SH 11,708 8,683 3,818 7,065 5,896 3,735 5,615 13.02%
-
Tax Rate 14.09% 33.15% 35.45% 12.90% 9.13% 28.02% 17.13% -
Total Cost 1,242,617 1,023,306 663,153 664,047 527,217 489,251 411,443 20.21%
-
Net Worth 115,005 101,697 77,200 76,304 69,349 67,342 65,763 9.75%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,232 3,839 3,451 3,306 2,427 3,183 2,429 9.69%
Div Payout % 36.15% 44.22% 90.40% 46.80% 41.16% 85.23% 43.28% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 115,005 101,697 77,200 76,304 69,349 67,342 65,763 9.75%
NOSH 108,117 104,983 83,850 82,544 81,034 80,833 80,999 4.92%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.00% 0.93% 0.71% 1.20% 1.24% 0.52% 1.40% -
ROE 10.18% 8.54% 4.95% 9.26% 8.50% 5.55% 8.54% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,160.88 983.89 796.50 814.28 658.79 608.42 515.18 14.49%
EPS 10.83 8.27 4.55 8.56 7.28 4.62 6.93 7.72%
DPS 3.91 3.66 4.12 4.00 3.00 3.94 3.00 4.51%
NAPS 1.0637 0.9687 0.9207 0.9244 0.8558 0.8331 0.8119 4.60%
Adjusted Per Share Value based on latest NOSH - 82,544
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 185.99 153.06 98.97 99.60 79.11 72.88 61.84 20.13%
EPS 1.73 1.29 0.57 1.05 0.87 0.55 0.83 13.01%
DPS 0.63 0.57 0.51 0.49 0.36 0.47 0.36 9.77%
NAPS 0.1704 0.1507 0.1144 0.1131 0.1028 0.0998 0.0975 9.74%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.20 1.03 0.90 0.96 1.20 0.68 0.97 -
P/RPS 0.10 0.10 0.11 0.12 0.18 0.11 0.19 -10.14%
P/EPS 11.08 12.45 19.77 11.22 16.49 14.72 13.99 -3.81%
EY 9.02 8.03 5.06 8.92 6.06 6.80 7.15 3.94%
DY 3.26 3.55 4.57 4.17 2.50 5.79 3.09 0.89%
P/NAPS 1.13 1.06 0.98 1.04 1.40 0.82 1.19 -0.85%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 23/08/10 19/08/09 26/08/08 27/08/07 28/08/06 29/08/05 -
Price 1.12 1.18 0.80 0.95 0.99 0.69 0.90 -
P/RPS 0.10 0.12 0.10 0.12 0.15 0.11 0.17 -8.46%
P/EPS 10.34 14.27 17.57 11.10 13.61 14.93 12.98 -3.71%
EY 9.67 7.01 5.69 9.01 7.35 6.70 7.70 3.86%
DY 3.50 3.10 5.15 4.21 3.03 5.71 3.33 0.83%
P/NAPS 1.05 1.22 0.87 1.03 1.16 0.83 1.11 -0.92%

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