[BPPLAS] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	56,400	58,609	57,369	41,624	60,351	46,741	52,224	1.28%
YoY %	-3.77%	2.16%	37.83%	-31.03%	29.12%	-10.50%	-	-
Horiz. %	108.00%	112.23%	109.85%	79.70%	115.56%	89.50%	100.00%	-
PBT	3,451	4,579	4,074	5,624	4,298	2,727	6,513	-10.03%
YoY %	-24.63%	12.40%	-27.56%	30.85%	57.61%	-58.13%	-	-
Horiz. %	52.99%	70.31%	62.55%	86.35%	65.99%	41.87%	100.00%	-
Tax	-846	-596	-930	-1,460	-1,126	-288	-760	1.80%
YoY %	-41.95%	35.91%	36.30%	-29.66%	-290.97%	62.11%	-	-
Horiz. %	111.32%	78.42%	122.37%	192.11%	148.16%	37.89%	100.00%	-
NP	2,605	3,983	3,144	4,164	3,172	2,439	5,753	-12.35%
YoY %	-34.60%	26.69%	-24.50%	31.27%	30.05%	-57.60%	-	-
Horiz. %	45.28%	69.23%	54.65%	72.38%	55.14%	42.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,605	3,983	3,144	4,164	3,172	2,439	5,753	-12.35%
YoY %	-34.60%	26.69%	-24.50%	31.27%	30.05%	-57.60%	-	-
Horiz. %	45.28%	69.23%	54.65%	72.38%	55.14%	42.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.51%	13.02%	22.83%	25.96%	26.20%	10.56%	11.67%	-
YoY %	88.25%	-42.97%	-12.06%	-0.92%	148.11%	-9.51%	-	-
Horiz. %	210.03%	111.57%	195.63%	222.45%	224.51%	90.49%	100.00%	-
Total Cost	53,795	54,626	54,225	37,460	57,179	44,302	46,471	2.46%
YoY %	-1.52%	0.74%	44.75%	-34.49%	29.07%	-4.67%	-	-
Horiz. %	115.76%	117.55%	116.69%	80.61%	123.04%	95.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	149,471	144,180	132,946	124,379	116,546	106,931	94,882	7.86%
YoY %	3.67%	8.45%	6.89%	6.72%	8.99%	12.70%	-	-
Horiz. %	157.53%	151.96%	140.12%	131.09%	122.83%	112.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	3,604	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	90.50%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	149,471	144,180	132,946	124,379	116,546	106,931	94,882	7.86%
YoY %	3.67%	8.45%	6.89%	6.72%	8.99%	12.70%	-	-
Horiz. %	157.53%	151.96%	140.12%	131.09%	122.83%	112.70%	100.00%	-
NOSH	180,086	180,226	179,657	180,259	120,151	120,147	120,104	6.97%
YoY %	-0.08%	0.32%	-0.33%	50.03%	0.00%	0.04%	-	-
Horiz. %	149.94%	150.06%	149.58%	150.09%	100.04%	100.04%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	4.62%	6.80%	5.48%	10.00%	5.26%	5.22%	11.02%	-
YoY %	-32.06%	24.09%	-45.20%	90.11%	0.77%	-52.63%	-	-
Horiz. %	41.92%	61.71%	49.73%	90.74%	47.73%	47.37%	100.00%	-
ROE	1.74%	2.76%	2.36%	3.35%	2.72%	2.28%	6.06%	-
YoY %	-36.96%	16.95%	-29.55%	23.16%	19.30%	-62.38%	-	-
Horiz. %	28.71%	45.54%	38.94%	55.28%	44.88%	37.62%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	31.32	32.52	31.93	23.09	50.23	38.90	43.48	-5.31%
YoY %	-3.69%	1.85%	38.28%	-54.03%	29.13%	-10.53%	-	-
Horiz. %	72.03%	74.79%	73.44%	53.10%	115.52%	89.47%	100.00%	-
EPS	1.45	2.21	1.75	2.31	2.64	2.03	4.79	-18.04%
YoY %	-34.39%	26.29%	-24.24%	-12.50%	30.05%	-57.62%	-	-
Horiz. %	30.27%	46.14%	36.53%	48.23%	55.11%	42.38%	100.00%	-
DPS	0.00	2.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	0.83	0.80	0.74	0.69	0.97	0.89	0.79	0.82%
YoY %	3.75%	8.11%	7.25%	-28.87%	8.99%	12.66%	-	-
Horiz. %	105.06%	101.27%	93.67%	87.34%	122.78%	112.66%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 180,259
RPS	20.03	20.82	20.38	14.78	21.44	16.60	18.55	1.28%
YoY %	-3.79%	2.16%	37.89%	-31.06%	29.16%	-10.51%	-	-
Horiz. %	107.98%	112.24%	109.87%	79.68%	115.58%	89.49%	100.00%	-
EPS	0.93	1.41	1.12	1.48	1.13	0.87	2.04	-12.26%
YoY %	-34.04%	25.89%	-24.32%	30.97%	29.89%	-57.35%	-	-
Horiz. %	45.59%	69.12%	54.90%	72.55%	55.39%	42.65%	100.00%	-
DPS	0.00	1.28	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	0.5309	0.5121	0.4722	0.4418	0.414	0.3798	0.337	7.86%
YoY %	3.67%	8.45%	6.88%	6.71%	9.00%	12.70%	-	-
Horiz. %	157.54%	151.96%	140.12%	131.10%	122.85%	112.70%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.63	0.63	0.58	0.41	0.71	0.98	1.19	-
P/RPS	2.01	1.94	1.82	1.78	1.41	2.52	2.74	-5.02%
YoY %	3.61%	6.59%	2.25%	26.24%	-44.05%	-8.03%	-	-
Horiz. %	73.36%	70.80%	66.42%	64.96%	51.46%	91.97%	100.00%	-
P/EPS	43.55	28.51	33.14	17.75	26.89	48.28	24.84	9.80%
YoY %	52.75%	-13.97%	86.70%	-33.99%	-44.30%	94.36%	-	-
Horiz. %	175.32%	114.77%	133.41%	71.46%	108.25%	194.36%	100.00%	-
EY	2.30	3.51	3.02	5.63	3.72	2.07	4.03	-8.91%
YoY %	-34.47%	16.23%	-46.36%	51.34%	79.71%	-48.64%	-	-
Horiz. %	57.07%	87.10%	74.94%	139.70%	92.31%	51.36%	100.00%	-
DY	0.00	3.17	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.76	0.79	0.78	0.59	0.73	1.10	1.51	-10.80%
YoY %	-3.80%	1.28%	32.20%	-19.18%	-33.64%	-27.15%	-	-
Horiz. %	50.33%	52.32%	51.66%	39.07%	48.34%	72.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/08/12	12/08/11	13/08/10	19/08/09	22/08/08	16/08/07	22/08/06	-
Price	0.63	0.60	0.60	0.54	0.43	0.83	1.13	-
P/RPS	2.01	1.85	1.88	2.34	0.86	2.13	2.60	-4.19%
YoY %	8.65%	-1.60%	-19.66%	172.09%	-59.62%	-18.08%	-	-
Horiz. %	77.31%	71.15%	72.31%	90.00%	33.08%	81.92%	100.00%	-
P/EPS	43.55	27.15	34.29	23.38	16.29	40.89	23.59	10.74%
YoY %	60.41%	-20.82%	46.66%	43.52%	-60.16%	73.34%	-	-
Horiz. %	184.61%	115.09%	145.36%	99.11%	69.05%	173.34%	100.00%	-
EY	2.30	3.68	2.92	4.28	6.14	2.45	4.24	-9.68%
YoY %	-37.50%	26.03%	-31.78%	-30.29%	150.61%	-42.22%	-	-
Horiz. %	54.25%	86.79%	68.87%	100.94%	144.81%	57.78%	100.00%	-
DY	0.00	3.33	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.76	0.75	0.81	0.78	0.44	0.93	1.43	-9.99%
YoY %	1.33%	-7.41%	3.85%	77.27%	-52.69%	-34.97%	-	-
Horiz. %	53.15%	52.45%	56.64%	54.55%	30.77%	65.03%	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