[BPPLAS] QoQ TTM Result on 30-Sep-2006 [#3]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	187,233	192,716	200,154	197,299	183,087	169,728	160,038	11.06%
YoY %	-2.85%	-3.72%	1.45%	7.76%	7.87%	6.05%	-	-
Horiz. %	116.99%	120.42%	125.07%	123.28%	114.40%	106.05%	100.00%	-
PBT	12,808	16,594	21,136	23,574	24,362	23,646	23,383	-33.12%
YoY %	-22.82%	-21.49%	-10.34%	-3.23%	3.03%	1.12%	-	-
Horiz. %	54.77%	70.97%	90.39%	100.82%	104.19%	101.12%	100.00%	-
Tax	-811	-1,283	-1,917	-2,923	-2,594	-2,734	-2,890	-57.23%
YoY %	36.79%	33.07%	34.42%	-12.68%	5.12%	5.40%	-	-
Horiz. %	28.06%	44.39%	66.33%	101.14%	89.76%	94.60%	100.00%	-
NP	11,997	15,311	19,219	20,651	21,768	20,912	20,493	-30.08%
YoY %	-21.64%	-20.33%	-6.93%	-5.13%	4.09%	2.04%	-	-
Horiz. %	58.54%	74.71%	93.78%	100.77%	106.22%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,997	15,311	19,219	20,651	21,768	20,912	20,493	-30.08%
YoY %	-21.64%	-20.33%	-6.93%	-5.13%	4.09%	2.04%	-	-
Horiz. %	58.54%	74.71%	93.78%	100.77%	106.22%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.33%	7.73%	9.07%	12.40%	10.65%	11.56%	12.36%	-
YoY %	-18.11%	-14.77%	-26.85%	16.43%	-7.87%	-6.47%	-	-
Horiz. %	51.21%	62.54%	73.38%	100.32%	86.17%	93.53%	100.00%	-
Total Cost	175,236	177,405	180,935	176,648	161,319	148,816	139,545	16.44%
YoY %	-1.22%	-1.95%	2.43%	9.50%	8.40%	6.64%	-	-
Horiz. %	125.58%	127.13%	129.66%	126.59%	115.60%	106.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	106,931	104,325	103,233	99,717	94,882	91,114	86,496	15.23%
YoY %	2.50%	1.06%	3.53%	5.10%	4.14%	5.34%	-	-
Horiz. %	123.63%	120.61%	119.35%	115.29%	109.70%	105.34%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	6,001	6,001	6,001	2,402	2,402	2,402	2,402	84.42%
YoY %	0.00%	0.00%	149.83%	0.00%	0.00%	0.00%	-	-
Horiz. %	249.83%	249.83%	249.83%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	50.03%	39.20%	31.23%	11.63%	11.04%	11.49%	11.72%	-
YoY %	27.63%	25.52%	168.53%	5.34%	-3.92%	-1.96%	-	-
Horiz. %	426.88%	334.47%	266.47%	99.23%	94.20%	98.04%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	106,931	104,325	103,233	99,717	94,882	91,114	86,496	15.23%
YoY %	2.50%	1.06%	3.53%	5.10%	4.14%	5.34%	-	-
Horiz. %	123.63%	120.61%	119.35%	115.29%	109.70%	105.34%	100.00%	-
NOSH	120,147	119,914	120,039	120,141	120,104	119,887	120,133	0.00%
YoY %	0.19%	-0.10%	-0.08%	0.03%	0.18%	-0.20%	-	-
Horiz. %	100.01%	99.82%	99.92%	100.01%	99.98%	99.80%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	6.41%	7.94%	9.60%	10.47%	11.89%	12.32%	12.81%	-
YoY %	-19.27%	-17.29%	-8.31%	-11.94%	-3.49%	-3.83%	-	-
Horiz. %	50.04%	61.98%	74.94%	81.73%	92.82%	96.17%	100.00%	-
ROE	11.22%	14.68%	18.62%	20.71%	22.94%	22.95%	23.69%	-
YoY %	-23.57%	-21.16%	-10.09%	-9.72%	-0.04%	-3.12%	-	-
Horiz. %	47.36%	61.97%	78.60%	87.42%	96.83%	96.88%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	155.84	160.71	166.74	164.22	152.44	141.57	133.22	11.05%
YoY %	-3.03%	-3.62%	1.53%	7.73%	7.68%	6.27%	-	-
Horiz. %	116.98%	120.64%	125.16%	123.27%	114.43%	106.27%	100.00%	-
EPS	9.99	12.77	16.01	17.19	18.12	17.44	17.06	-30.07%
YoY %	-21.77%	-20.24%	-6.86%	-5.13%	3.90%	2.23%	-	-
Horiz. %	58.56%	74.85%	93.85%	100.76%	106.21%	102.23%	100.00%	-
DPS	5.00	5.00	5.00	2.00	2.00	2.00	2.00	84.51%
YoY %	0.00%	0.00%	150.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.00%	250.00%	250.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.89	0.87	0.86	0.83	0.79	0.76	0.72	15.22%
YoY %	2.30%	1.16%	3.61%	5.06%	3.95%	5.56%	-	-
Horiz. %	123.61%	120.83%	119.44%	115.28%	109.72%	105.56%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,141
RPS	66.51	68.45	71.09	70.08	65.03	60.29	56.85	11.06%
YoY %	-2.83%	-3.71%	1.44%	7.77%	7.86%	6.05%	-	-
Horiz. %	116.99%	120.40%	125.05%	123.27%	114.39%	106.05%	100.00%	-
EPS	4.26	5.44	6.83	7.34	7.73	7.43	7.28	-30.10%
YoY %	-21.69%	-20.35%	-6.95%	-5.05%	4.04%	2.06%	-	-
Horiz. %	58.52%	74.73%	93.82%	100.82%	106.18%	102.06%	100.00%	-
DPS	2.13	2.13	2.13	0.85	0.85	0.85	0.85	84.80%
YoY %	0.00%	0.00%	150.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	250.59%	250.59%	250.59%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3798	0.3706	0.3667	0.3542	0.337	0.3236	0.3072	15.23%
YoY %	2.48%	1.06%	3.53%	5.10%	4.14%	5.34%	-	-
Horiz. %	123.63%	120.64%	119.37%	115.30%	109.70%	105.34%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	0.98	1.07	1.15	1.14	1.19	1.20	0.93	-
P/RPS	0.63	0.67	0.69	0.69	0.78	0.85	0.70	-6.80%
YoY %	-5.97%	-2.90%	0.00%	-11.54%	-8.24%	21.43%	-	-
Horiz. %	90.00%	95.71%	98.57%	98.57%	111.43%	121.43%	100.00%	-
P/EPS	9.81	8.38	7.18	6.63	6.57	6.88	5.45	48.13%
YoY %	17.06%	16.71%	8.30%	0.91%	-4.51%	26.24%	-	-
Horiz. %	180.00%	153.76%	131.74%	121.65%	120.55%	126.24%	100.00%	-
EY	10.19	11.93	13.92	15.08	15.23	14.54	18.34	-32.48%
YoY %	-14.59%	-14.30%	-7.69%	-0.98%	4.75%	-20.72%	-	-
Horiz. %	55.56%	65.05%	75.90%	82.22%	83.04%	79.28%	100.00%	-
DY	5.10	4.67	4.35	1.75	1.68	1.67	2.15	78.14%
YoY %	9.21%	7.36%	148.57%	4.17%	0.60%	-22.33%	-	-
Horiz. %	237.21%	217.21%	202.33%	81.40%	78.14%	77.67%	100.00%	-
P/NAPS	1.10	1.23	1.34	1.37	1.51	1.58	1.29	-10.10%
YoY %	-10.57%	-8.21%	-2.19%	-9.27%	-4.43%	22.48%	-	-
Horiz. %	85.27%	95.35%	103.88%	106.20%	117.05%	122.48%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	16/08/07	21/05/07	13/02/07	24/11/06	22/08/06	04/05/06	20/02/06	-
Price	0.83	1.08	1.19	1.23	1.13	1.36	1.14	-
P/RPS	0.53	0.67	0.71	0.75	0.74	0.96	0.86	-27.64%
YoY %	-20.90%	-5.63%	-5.33%	1.35%	-22.92%	11.63%	-	-
Horiz. %	61.63%	77.91%	82.56%	87.21%	86.05%	111.63%	100.00%	-
P/EPS	8.31	8.46	7.43	7.16	6.23	7.80	6.68	15.71%
YoY %	-1.77%	13.86%	3.77%	14.93%	-20.13%	16.77%	-	-
Horiz. %	124.40%	126.65%	111.23%	107.19%	93.26%	116.77%	100.00%	-
EY	12.03	11.82	13.45	13.97	16.04	12.83	14.96	-13.55%
YoY %	1.78%	-12.12%	-3.72%	-12.91%	25.02%	-14.24%	-	-
Horiz. %	80.41%	79.01%	89.91%	93.38%	107.22%	85.76%	100.00%	-
DY	6.02	4.63	4.20	1.63	1.77	1.47	1.75	128.39%
YoY %	30.02%	10.24%	157.67%	-7.91%	20.41%	-16.00%	-	-
Horiz. %	344.00%	264.57%	240.00%	93.14%	101.14%	84.00%	100.00%	-
P/NAPS	0.93	1.24	1.38	1.48	1.43	1.79	1.58	-29.83%
YoY %	-25.00%	-10.14%	-6.76%	3.50%	-20.11%	13.29%	-	-
Horiz. %	58.86%	78.48%	87.34%	93.67%	90.51%	113.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos