[BPPLAS] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Annualized Quarter Result
Revenue	341,424	267,380	289,716	206,076	212,676	227,860	208,280	8.57%
YoY %	27.69%	-7.71%	40.59%	-3.10%	-6.66%	9.40%	-	-
Horiz. %	163.93%	128.38%	139.10%	98.94%	102.11%	109.40%	100.00%	-
PBT	30,316	18,408	17,012	11,840	12,920	18,324	18,620	8.45%
YoY %	64.69%	8.21%	43.68%	-8.36%	-29.49%	-1.59%	-	-
Horiz. %	162.81%	98.86%	91.36%	63.59%	69.39%	98.41%	100.00%	-
Tax	-7,200	-4,760	-4,292	-3,080	-3,384	-2,360	-4,400	8.54%
YoY %	-51.26%	-10.90%	-39.35%	8.98%	-43.39%	46.36%	-	-
Horiz. %	163.64%	108.18%	97.55%	70.00%	76.91%	53.64%	100.00%	-
NP	23,116	13,648	12,720	8,760	9,536	15,964	14,220	8.42%
YoY %	69.37%	7.30%	45.21%	-8.14%	-40.27%	12.26%	-	-
Horiz. %	162.56%	95.98%	89.45%	61.60%	67.06%	112.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,116	13,648	12,720	8,760	9,536	15,964	14,220	8.42%
YoY %	69.37%	7.30%	45.21%	-8.14%	-40.27%	12.26%	-	-
Horiz. %	162.56%	95.98%	89.45%	61.60%	67.06%	112.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.75%	25.86%	25.23%	26.01%	26.19%	12.88%	23.63%	-
YoY %	-8.16%	2.50%	-3.00%	-0.69%	103.34%	-45.49%	-	-
Horiz. %	100.51%	109.44%	106.77%	110.07%	110.83%	54.51%	100.00%	-
Total Cost	318,308	253,732	276,996	197,316	203,140	211,896	194,060	8.58%
YoY %	25.45%	-8.40%	40.38%	-2.87%	-4.13%	9.19%	-	-
Horiz. %	164.03%	130.75%	142.74%	101.68%	104.68%	109.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	165,165	157,657	150,915	152,581	148,096	140,224	135,342	3.37%
YoY %	4.76%	4.47%	-1.09%	3.03%	5.61%	3.61%	-	-
Horiz. %	122.04%	116.49%	111.51%	112.74%	109.42%	103.61%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Dividend
Div	15,015	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	64.96%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Equity
Net Worth	165,165	157,657	150,915	152,581	148,096	140,224	135,342	3.37%
YoY %	4.76%	4.47%	-1.09%	3.03%	5.61%	3.61%	-	-
Horiz. %	122.04%	116.49%	111.51%	112.74%	109.42%	103.61%	100.00%	-
NOSH	187,688	187,688	179,661	179,508	180,606	179,774	180,456	0.65%
YoY %	0.00%	4.47%	0.09%	-0.61%	0.46%	-0.38%	-	-
Horiz. %	104.01%	104.01%	99.56%	99.47%	100.08%	99.62%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Ratio Analysis
NP Margin	6.77%	5.10%	4.39%	4.25%	4.48%	7.01%	6.83%	-
YoY %	32.75%	16.17%	3.29%	-5.13%	-36.09%	2.64%	-	-
Horiz. %	99.12%	74.67%	64.28%	62.23%	65.59%	102.64%	100.00%	-
ROE	14.00%	8.66%	8.43%	5.74%	6.44%	11.38%	10.51%	-
YoY %	61.66%	2.73%	46.86%	-10.87%	-43.41%	8.28%	-	-
Horiz. %	133.21%	82.40%	80.21%	54.61%	61.27%	108.28%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Per Share
RPS	181.91	142.46	161.26	114.80	117.76	126.75	115.42	7.86%
YoY %	27.69%	-11.66%	40.47%	-2.51%	-7.09%	9.82%	-	-
Horiz. %	157.61%	123.43%	139.72%	99.46%	102.03%	109.82%	100.00%	-
EPS	12.32	7.36	7.08	4.88	5.28	8.88	7.88	7.72%
YoY %	67.39%	3.95%	45.08%	-7.58%	-40.54%	12.69%	-	-
Horiz. %	156.35%	93.40%	89.85%	61.93%	67.01%	112.69%	100.00%	-
DPS	8.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.88	0.84	0.84	0.85	0.82	0.78	0.75	2.69%
YoY %	4.76%	0.00%	-1.18%	3.66%	5.13%	4.00%	-	-
Horiz. %	117.33%	112.00%	112.00%	113.33%	109.33%	104.00%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 179,508
RPS	121.94	95.49	103.47	73.60	75.96	81.38	74.39	8.57%
YoY %	27.70%	-7.71%	40.58%	-3.11%	-6.66%	9.40%	-	-
Horiz. %	163.92%	128.36%	139.09%	98.94%	102.11%	109.40%	100.00%	-
EPS	8.26	4.87	4.54	3.13	3.41	5.70	5.08	8.43%
YoY %	69.61%	7.27%	45.05%	-8.21%	-40.18%	12.20%	-	-
Horiz. %	162.60%	95.87%	89.37%	61.61%	67.13%	112.20%	100.00%	-
DPS	5.36	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.5899	0.5631	0.539	0.5449	0.5289	0.5008	0.4834	3.37%
YoY %	4.76%	4.47%	-1.08%	3.03%	5.61%	3.60%	-	-
Horiz. %	122.03%	116.49%	111.50%	112.72%	109.41%	103.60%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	-
Price	1.63	0.90	0.665	0.59	0.64	0.62	0.62	-
P/RPS	0.90	0.63	0.41	0.51	0.54	0.49	0.54	8.87%
YoY %	42.86%	53.66%	-19.61%	-5.56%	10.20%	-9.26%	-	-
Horiz. %	166.67%	116.67%	75.93%	94.44%	100.00%	90.74%	100.00%	-
P/EPS	13.23	12.38	9.39	12.09	12.12	6.98	7.87	9.03%
YoY %	6.87%	31.84%	-22.33%	-0.25%	73.64%	-11.31%	-	-
Horiz. %	168.11%	157.31%	119.31%	153.62%	154.00%	88.69%	100.00%	-
EY	7.56	8.08	10.65	8.27	8.25	14.32	12.71	-8.28%
YoY %	-6.44%	-24.13%	28.78%	0.24%	-42.39%	12.67%	-	-
Horiz. %	59.48%	63.57%	83.79%	65.07%	64.91%	112.67%	100.00%	-
DY	4.91	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.85	1.07	0.79	0.69	0.78	0.79	0.83	14.27%
YoY %	72.90%	35.44%	14.49%	-11.54%	-1.27%	-4.82%	-	-
Horiz. %	222.89%	128.92%	95.18%	83.13%	93.98%	95.18%	100.00%	-

	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	20/05/16	22/05/15	23/05/14	29/05/13	29/05/12	23/05/11	24/05/10	-
Price	1.60	0.94	0.77	0.63	0.61	0.62	0.62	-
P/RPS	0.88	0.66	0.48	0.55	0.52	0.49	0.54	8.47%
YoY %	33.33%	37.50%	-12.73%	5.77%	6.12%	-9.26%	-	-
Horiz. %	162.96%	122.22%	88.89%	101.85%	96.30%	90.74%	100.00%	-
P/EPS	12.99	12.93	10.88	12.91	11.55	6.98	7.87	8.70%
YoY %	0.46%	18.84%	-15.72%	11.77%	65.47%	-11.31%	-	-
Horiz. %	165.06%	164.29%	138.25%	164.04%	146.76%	88.69%	100.00%	-
EY	7.70	7.74	9.19	7.75	8.66	14.32	12.71	-8.00%
YoY %	-0.52%	-15.78%	18.58%	-10.51%	-39.53%	12.67%	-	-
Horiz. %	60.58%	60.90%	72.31%	60.98%	68.14%	112.67%	100.00%	-
DY	5.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.82	1.12	0.92	0.74	0.74	0.79	0.83	13.96%
YoY %	62.50%	21.74%	24.32%	0.00%	-6.33%	-4.82%	-	-
Horiz. %	219.28%	134.94%	110.84%	89.16%	89.16%	95.18%	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