[BPPLAS] QoQ 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- -17.1%
YoY- -52.49%
View:
Show?
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 48,751 41,624 34,453 38,280 67,323 60,351 67,391 -19.39%
PBT 5,759 5,624 4,022 3,355 3,098 4,298 5,328 5.31%
Tax -1,235 -1,460 -1,060 -1,367 -700 -1,126 -1,150 4.86%
NP 4,524 4,164 2,962 1,988 2,398 3,172 4,178 5.44%
-
NP to SH 4,524 4,164 2,962 1,988 2,398 3,172 4,178 5.44%
-
Tax Rate 21.44% 25.96% 26.36% 40.75% 22.60% 26.20% 21.58% -
Total Cost 44,227 37,460 31,491 36,292 64,925 57,179 63,213 -21.17%
-
Net Worth 124,364 124,379 121,008 117,472 115,392 116,546 112,854 6.68%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,614 - - - -
Div Payout % - - - 181.82% - - - -
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 124,364 124,379 121,008 117,472 115,392 116,546 112,854 6.68%
NOSH 180,239 180,259 180,609 180,727 180,300 120,151 120,057 31.07%
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 9.28% 10.00% 8.60% 5.19% 3.56% 5.26% 6.20% -
ROE 3.64% 3.35% 2.45% 1.69% 2.08% 2.72% 3.70% -
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 27.05 23.09 19.08 21.18 37.34 50.23 56.13 -38.50%
EPS 2.51 2.31 1.64 1.10 1.33 2.64 3.48 -19.55%
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 17.32 14.78 12.24 13.60 23.91 21.44 23.94 -19.39%
EPS 1.61 1.48 1.05 0.71 0.85 1.13 1.48 5.76%
DPS 0.00 0.00 0.00 1.28 0.00 0.00 0.00 -
NAPS 0.4417 0.4418 0.4298 0.4173 0.4099 0.414 0.4009 6.66%
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 2.11 1.78 2.62 1.84 1.21 1.41 0.96 68.96%
P/EPS 22.71 17.75 30.49 35.45 33.83 26.89 15.52 28.85%
EY 4.40 5.63 3.28 2.82 2.96 3.72 6.44 -22.40%
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 2.14 2.34 2.41 1.70 1.07 0.86 1.23 44.60%
P/EPS 23.11 23.38 28.05 32.73 30.08 16.29 19.83 10.73%
EY 4.33 4.28 3.57 3.06 3.32 6.14 5.04 -9.61%
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