[BPPLAS] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -9.71%
YoY- -0.86%
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 166,437 152,156 137,812 233,344 260,086 255,484 269,564 -27.46%
PBT 20,060 19,292 16,088 16,080 16,966 19,254 21,312 -3.95%
Tax -4,526 -5,040 -4,240 -4,343 -3,968 -4,552 -4,600 -1.07%
NP 15,533 14,252 11,848 11,737 12,998 14,702 16,712 -4.75%
-
NP to SH 15,533 14,252 11,848 11,737 12,998 14,702 16,712 -4.75%
-
Tax Rate 22.56% 26.12% 26.36% 27.01% 23.39% 23.64% 21.58% -
Total Cost 150,904 137,904 125,964 221,607 247,088 240,782 252,852 -29.09%
-
Net Worth 124,242 124,165 121,008 117,009 115,330 116,510 112,854 6.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,600 - - - -
Div Payout % - - - 30.67% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 124,242 124,165 121,008 117,009 115,330 116,510 112,854 6.61%
NOSH 180,061 179,949 180,609 180,015 180,203 120,114 120,057 30.99%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.33% 9.37% 8.60% 5.03% 5.00% 5.75% 6.20% -
ROE 12.50% 11.48% 9.79% 10.03% 11.27% 12.62% 14.81% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 92.43 84.55 76.30 129.62 144.33 212.70 224.53 -44.63%
EPS 8.63 7.92 6.56 6.52 7.21 12.24 13.92 -27.27%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.69 0.69 0.67 0.65 0.64 0.97 0.94 -18.61%
Adjusted Per Share Value based on latest NOSH - 180,727
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 59.12 54.05 48.95 82.88 92.38 90.75 95.75 -27.46%
EPS 5.52 5.06 4.21 4.17 4.62 5.22 5.94 -4.76%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.4413 0.441 0.4298 0.4156 0.4097 0.4138 0.4009 6.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.41 0.50 0.39 0.45 0.71 0.54 -
P/RPS 0.62 0.48 0.66 0.30 0.31 0.33 0.24 88.16%
P/EPS 6.61 5.18 7.62 5.98 6.24 5.80 3.88 42.59%
EY 15.13 19.32 13.12 16.72 16.03 17.24 25.78 -29.87%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.83 0.59 0.75 0.60 0.70 0.73 0.57 28.44%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 11/11/09 19/08/09 26/05/09 23/02/09 24/11/08 22/08/08 29/05/08 -
Price 0.58 0.54 0.46 0.36 0.40 0.43 0.69 -
P/RPS 0.63 0.64 0.60 0.28 0.28 0.20 0.31 60.37%
P/EPS 6.72 6.82 7.01 5.52 5.55 3.51 4.96 22.41%
EY 14.87 14.67 14.26 18.11 18.03 28.47 20.17 -18.37%
DY 0.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.84 0.78 0.69 0.55 0.63 0.44 0.73 9.79%

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