[BPPLAS] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 34.03%
YoY- 33.03%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 165,088 109,439 52,070 175,219 124,828 76,078 34,453 183.95%
PBT 15,227 8,730 4,655 19,486 15,045 9,646 4,022 142.71%
Tax -3,494 -2,030 -1,100 -3,872 -3,395 -2,520 -1,060 121.32%
NP 11,733 6,700 3,555 15,614 11,650 7,126 2,962 150.14%
-
NP to SH 11,733 6,700 3,555 15,614 11,650 7,126 2,962 150.14%
-
Tax Rate 22.95% 23.25% 23.63% 19.87% 22.57% 26.12% 26.36% -
Total Cost 153,355 102,739 48,515 159,605 113,178 68,952 31,491 187.02%
-
Net Worth 138,777 133,279 135,342 131,551 124,242 124,165 121,008 9.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 5,406 - - - -
Div Payout % - - - 34.62% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 138,777 133,279 135,342 131,551 124,242 124,165 121,008 9.55%
NOSH 180,230 180,107 180,456 180,207 180,061 179,949 180,609 -0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.11% 6.12% 6.83% 8.91% 9.33% 9.37% 8.60% -
ROE 8.45% 5.03% 2.63% 11.87% 9.38% 5.74% 2.45% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 91.60 60.76 28.85 97.23 69.33 42.28 19.08 184.31%
EPS 6.51 3.72 1.97 8.67 6.47 3.96 1.64 150.49%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.75 0.73 0.69 0.69 0.67 9.70%
Adjusted Per Share Value based on latest NOSH - 179,774
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 58.64 38.87 18.50 62.24 44.34 27.02 12.24 183.91%
EPS 4.17 2.38 1.26 5.55 4.14 2.53 1.05 150.57%
DPS 0.00 0.00 0.00 1.92 0.00 0.00 0.00 -
NAPS 0.4929 0.4734 0.4807 0.4673 0.4413 0.441 0.4298 9.55%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.57 0.58 0.62 0.56 0.57 0.41 0.50 -
P/RPS 0.62 0.95 2.15 0.58 0.82 0.97 2.62 -61.70%
P/EPS 8.76 15.59 31.47 6.46 8.81 10.35 30.49 -56.42%
EY 11.42 6.41 3.18 15.47 11.35 9.66 3.28 129.54%
DY 0.00 0.00 0.00 5.36 0.00 0.00 0.00 -
P/NAPS 0.74 0.78 0.83 0.77 0.83 0.59 0.75 -0.89%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 13/08/10 24/05/10 08/02/10 11/11/09 19/08/09 26/05/09 -
Price 0.57 0.60 0.62 0.61 0.58 0.54 0.46 -
P/RPS 0.62 0.99 2.15 0.63 0.84 1.28 2.41 -59.51%
P/EPS 8.76 16.13 31.47 7.04 8.96 13.64 28.05 -53.93%
EY 11.42 6.20 3.18 14.20 11.16 7.33 3.57 116.94%
DY 0.00 0.00 0.00 4.92 0.00 0.00 0.00 -
P/NAPS 0.74 0.81 0.83 0.84 0.84 0.78 0.69 4.76%

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