[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Annualized Quarter Result
Revenue	472,108	417,172	411,426	422,374	428,164	391,116	381,922	15.16%
YoY %	13.17%	1.40%	-2.59%	-1.35%	9.47%	2.41%	-	-
Horiz. %	123.61%	109.23%	107.73%	110.59%	112.11%	102.41%	100.00%	-
PBT	269,736	189,193	205,524	220,888	230,944	175,212	180,398	30.72%
YoY %	42.57%	-7.95%	-6.96%	-4.35%	31.81%	-2.87%	-	-
Horiz. %	149.52%	104.88%	113.93%	122.44%	128.02%	97.13%	100.00%	-
Tax	-70,624	-53,549	-54,477	-58,700	-62,488	-51,135	-53,673	20.05%
YoY %	-31.89%	1.70%	7.19%	6.06%	-22.20%	4.73%	-	-
Horiz. %	131.58%	99.77%	101.50%	109.37%	116.42%	95.27%	100.00%	-
NP	199,112	135,644	151,046	162,188	168,456	124,077	126,725	35.11%
YoY %	46.79%	-10.20%	-6.87%	-3.72%	35.77%	-2.09%	-	-
Horiz. %	157.12%	107.04%	119.19%	127.98%	132.93%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	199,112	135,644	151,046	162,188	168,456	124,077	126,725	35.11%
YoY %	46.79%	-10.20%	-6.87%	-3.72%	35.77%	-2.09%	-	-
Horiz. %	157.12%	107.04%	119.19%	127.98%	132.93%	97.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.18%	28.30%	26.51%	26.57%	27.06%	29.18%	29.75%	-
YoY %	-7.49%	6.75%	-0.23%	-1.81%	-7.27%	-1.92%	-	-
Horiz. %	88.00%	95.13%	89.11%	89.31%	90.96%	98.08%	100.00%	-
Total Cost	272,996	281,528	260,380	260,186	259,708	267,039	255,197	4.59%
YoY %	-3.03%	8.12%	0.07%	0.18%	-2.75%	4.64%	-	-
Horiz. %	106.97%	110.32%	102.03%	101.95%	101.77%	104.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	943,341	893,226	900,111	897,234	945,545	903,538	903,397	2.92%
YoY %	5.61%	-0.76%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.67%	100.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Dividend
Div	-	220,006	106,670	80,013	-	119,997	106,671	-
YoY %	-	106.25%	33.32%	0.00%	-	12.49%	-	-
Horiz. %	-	206.25%	100.00%	75.01%	-	112.49%	100.00%	-
Div Payout %	-	162.19%	70.62%	49.33%	-	96.71%	84.18%	-
YoY %	-	129.67%	43.16%	0.00%	-	14.88%	-	-
Horiz. %	-	192.67%	83.89%	58.60%	-	114.88%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Equity
Net Worth	943,341	893,226	900,111	897,234	945,545	903,538	903,397	2.92%
YoY %	5.61%	-0.76%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.67%	100.02%	100.00%	-
NOSH	400,144	400,011	400,014	400,069	399,943	399,990	400,016	0.02%
YoY %	0.03%	-0.00%	-0.01%	0.03%	-0.01%	-0.01%	-	-
Horiz. %	100.03%	100.00%	100.00%	100.01%	99.98%	99.99%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Ratio Analysis
NP Margin	42.18%	32.52%	36.71%	38.40%	39.34%	31.72%	33.18%	-
YoY %	29.70%	-11.41%	-4.40%	-2.39%	24.02%	-4.40%	-	-
Horiz. %	127.12%	98.01%	110.64%	115.73%	118.57%	95.60%	100.00%	-
ROE	21.11%	15.19%	16.78%	18.08%	17.82%	13.73%	14.03%	-
YoY %	38.97%	-9.48%	-7.19%	1.46%	29.79%	-2.14%	-	-
Horiz. %	150.46%	108.27%	119.60%	128.87%	127.01%	97.86%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Per Share
RPS	117.98	104.29	102.85	105.58	107.06	97.78	95.48	15.13%
YoY %	13.13%	1.40%	-2.59%	-1.38%	9.49%	2.41%	-	-
Horiz. %	123.57%	109.23%	107.72%	110.58%	112.13%	102.41%	100.00%	-
EPS	49.76	33.91	37.76	40.54	42.12	31.02	31.68	35.08%
YoY %	46.74%	-10.20%	-6.86%	-3.75%	35.78%	-2.08%	-	-
Horiz. %	157.07%	107.04%	119.19%	127.97%	132.95%	97.92%	100.00%	-
DPS	0.00	55.00	26.67	20.00	0.00	30.00	26.67	-
YoY %	0.00%	106.22%	33.35%	0.00%	0.00%	12.49%	-	-
Horiz. %	0.00%	206.22%	100.00%	74.99%	0.00%	112.49%	100.00%	-
NAPS	2.3575	2.233	2.2502	2.2427	2.3642	2.2589	2.2584	2.90%
YoY %	5.58%	-0.76%	0.33%	-5.14%	4.66%	0.02%	-	-
Horiz. %	104.39%	98.88%	99.64%	99.30%	104.68%	100.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 400,205
RPS	102.63	90.69	89.44	91.82	93.08	85.03	83.03	15.16%
YoY %	13.17%	1.40%	-2.59%	-1.35%	9.47%	2.41%	-	-
Horiz. %	123.61%	109.23%	107.72%	110.59%	112.10%	102.41%	100.00%	-
EPS	43.29	29.49	32.84	35.26	36.62	26.97	27.55	35.12%
YoY %	46.80%	-10.20%	-6.86%	-3.71%	35.78%	-2.11%	-	-
Horiz. %	157.13%	107.04%	119.20%	127.99%	132.92%	97.89%	100.00%	-
DPS	0.00	47.83	23.19	17.39	0.00	26.09	23.19	-
YoY %	0.00%	106.25%	33.35%	0.00%	0.00%	12.51%	-	-
Horiz. %	0.00%	206.25%	100.00%	74.99%	0.00%	112.51%	100.00%	-
NAPS	2.0507	1.9418	1.9568	1.9505	2.0555	1.9642	1.9639	2.92%
YoY %	5.61%	-0.77%	0.32%	-5.11%	4.65%	0.02%	-	-
Horiz. %	104.42%	98.87%	99.64%	99.32%	104.66%	100.02%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	-
Price	6.10	6.10	6.55	6.00	4.90	4.80	4.74	-
P/RPS	5.17	5.85	6.37	5.68	4.58	4.91	4.96	2.80%
YoY %	-11.62%	-8.16%	12.15%	24.02%	-6.72%	-1.01%	-	-
Horiz. %	104.23%	117.94%	128.43%	114.52%	92.34%	98.99%	100.00%	-
P/EPS	12.26	17.99	17.35	14.80	11.63	15.47	14.96	-12.41%
YoY %	-31.85%	3.69%	17.23%	27.26%	-24.82%	3.41%	-	-
Horiz. %	81.95%	120.25%	115.98%	98.93%	77.74%	103.41%	100.00%	-
EY	8.16	5.56	5.76	6.76	8.60	6.46	6.68	14.25%
YoY %	46.76%	-3.47%	-14.79%	-21.40%	33.13%	-3.29%	-	-
Horiz. %	122.16%	83.23%	86.23%	101.20%	128.74%	96.71%	100.00%	-
DY	0.00	9.02	4.07	3.33	0.00	6.25	5.63	-
YoY %	0.00%	121.62%	22.22%	0.00%	0.00%	11.01%	-	-
Horiz. %	0.00%	160.21%	72.29%	59.15%	0.00%	111.01%	100.00%	-
P/NAPS	2.59	2.73	2.91	2.68	2.07	2.12	2.10	14.99%
YoY %	-5.13%	-6.19%	8.58%	29.47%	-2.36%	0.95%	-	-
Horiz. %	123.33%	130.00%	138.57%	127.62%	98.57%	100.95%	100.00%	-

	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	27/02/07	30/11/06	-
Price	6.45	5.80	6.40	6.00	5.75	4.88	4.78	-
P/RPS	5.47	5.56	6.22	5.68	5.37	4.99	5.01	6.02%
YoY %	-1.62%	-10.61%	9.51%	5.77%	7.62%	-0.40%	-	-
Horiz. %	109.18%	110.98%	124.15%	113.37%	107.19%	99.60%	100.00%	-
P/EPS	12.96	17.10	16.95	14.80	13.65	15.73	15.09	-9.63%
YoY %	-24.21%	0.88%	14.53%	8.42%	-13.22%	4.24%	-	-
Horiz. %	85.88%	113.32%	112.33%	98.08%	90.46%	104.24%	100.00%	-
EY	7.71	5.85	5.90	6.76	7.33	6.36	6.63	10.57%
YoY %	31.79%	-0.85%	-12.72%	-7.78%	15.25%	-4.07%	-	-
Horiz. %	116.29%	88.24%	88.99%	101.96%	110.56%	95.93%	100.00%	-
DY	0.00	9.48	4.17	3.33	0.00	6.15	5.58	-
YoY %	0.00%	127.34%	25.23%	0.00%	0.00%	10.22%	-	-
Horiz. %	0.00%	169.89%	74.73%	59.68%	0.00%	110.22%	100.00%	-
P/NAPS	2.74	2.60	2.84	2.68	2.43	2.16	2.12	18.63%
YoY %	5.38%	-8.45%	5.97%	10.29%	12.50%	1.89%	-	-
Horiz. %	129.25%	122.64%	133.96%	126.42%	114.62%	101.89%	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