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

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 9.43%
YoY- -25.48%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 216,156 226,891 208,581 181,680 244,870 187,233 183,087 2.80%
PBT 14,981 22,676 18,584 16,099 19,362 12,808 24,362 -7.77%
Tax -2,436 -4,075 -3,370 -4,587 -3,914 -811 -2,594 -1.04%
NP 12,545 18,601 15,214 11,512 15,448 11,997 21,768 -8.76%
-
NP to SH 12,545 18,601 15,214 11,512 15,448 11,997 21,768 -8.76%
-
Tax Rate 16.26% 17.97% 18.13% 28.49% 20.21% 6.33% 10.65% -
Total Cost 203,611 208,290 193,367 170,168 229,422 175,236 161,319 3.95%
-
Net Worth 149,471 144,180 132,946 124,379 0 106,931 94,882 7.86%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,605 10,798 5,393 3,614 3,606 6,001 2,402 6.99%
Div Payout % 28.74% 58.05% 35.45% 31.40% 23.35% 50.03% 11.04% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 149,471 144,180 132,946 124,379 0 106,931 94,882 7.86%
NOSH 180,086 180,226 179,657 180,259 120,151 120,147 120,104 6.97%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.80% 8.20% 7.29% 6.34% 6.31% 6.41% 11.89% -
ROE 8.39% 12.90% 11.44% 9.26% 0.00% 11.22% 22.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 120.03 125.89 116.10 100.79 203.80 155.84 152.44 -3.90%
EPS 6.97 10.32 8.47 6.39 12.86 9.99 18.12 -14.70%
DPS 2.00 6.00 3.00 2.00 3.00 5.00 2.00 0.00%
NAPS 0.83 0.80 0.74 0.69 0.00 0.89 0.79 0.82%
Adjusted Per Share Value based on latest NOSH - 180,259
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.78 80.59 74.09 64.53 86.98 66.51 65.03 2.80%
EPS 4.46 6.61 5.40 4.09 5.49 4.26 7.73 -8.75%
DPS 1.28 3.84 1.92 1.28 1.28 2.13 0.85 7.05%
NAPS 0.5309 0.5121 0.4722 0.4418 0.00 0.3798 0.337 7.86%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 0.52 0.50 0.50 0.41 0.35 0.63 0.78 -6.52%
P/EPS 9.04 6.10 6.85 6.42 5.52 9.81 6.57 5.45%
EY 11.06 16.38 14.60 15.58 18.11 10.19 15.23 -5.18%
DY 3.17 9.52 5.17 4.88 4.23 5.10 1.68 11.15%
P/NAPS 0.76 0.79 0.78 0.59 0.00 1.10 1.51 -10.80%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
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 0.52 0.48 0.52 0.54 0.21 0.53 0.74 -5.70%
P/EPS 9.04 5.81 7.09 8.46 3.34 8.31 6.23 6.39%
EY 11.06 17.20 14.11 11.83 29.90 12.03 16.04 -6.00%
DY 3.17 10.00 5.00 3.70 6.98 6.02 1.77 10.19%
P/NAPS 0.76 0.75 0.81 0.78 0.00 0.93 1.43 -9.99%

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