[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Annualized Quarter Result
Revenue	463,932	448,767	444,424	456,748	472,108	417,172	411,426	8.32%
YoY %	3.38%	0.98%	-2.70%	-3.25%	13.17%	1.40%	-	-
Horiz. %	112.76%	109.08%	108.02%	111.02%	114.75%	101.40%	100.00%	-
PBT	253,652	205,883	212,182	227,004	269,736	189,193	205,524	15.04%
YoY %	23.20%	-2.97%	-6.53%	-15.84%	42.57%	-7.95%	-	-
Horiz. %	123.42%	100.17%	103.24%	110.45%	131.24%	92.05%	100.00%	-
Tax	-61,372	-55,272	-56,109	-59,336	-70,624	-53,549	-54,477	8.26%
YoY %	-11.04%	1.49%	5.44%	15.98%	-31.89%	1.70%	-	-
Horiz. %	112.66%	101.46%	103.00%	108.92%	129.64%	98.30%	100.00%	-
NP	192,280	150,611	156,073	167,668	199,112	135,644	151,046	17.44%
YoY %	27.67%	-3.50%	-6.92%	-15.79%	46.79%	-10.20%	-	-
Horiz. %	127.30%	99.71%	103.33%	111.00%	131.82%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	192,280	150,611	156,073	167,668	199,112	135,644	151,046	17.44%
YoY %	27.67%	-3.50%	-6.92%	-15.79%	46.79%	-10.20%	-	-
Horiz. %	127.30%	99.71%	103.33%	111.00%	131.82%	89.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.20%	26.85%	26.44%	26.14%	26.18%	28.30%	26.51%	-
YoY %	-9.87%	1.55%	1.15%	-0.15%	-7.49%	6.75%	-	-
Horiz. %	91.29%	101.28%	99.74%	98.60%	98.76%	106.75%	100.00%	-
Total Cost	271,652	298,156	288,350	289,080	272,996	281,528	260,380	2.86%
YoY %	-8.89%	3.40%	-0.25%	5.89%	-3.03%	8.12%	-	-
Horiz. %	104.33%	114.51%	110.74%	111.02%	104.85%	108.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	928,886	881,064	877,152	873,377	943,341	893,226	900,111	2.11%
YoY %	5.43%	0.45%	0.43%	-7.42%	5.61%	-0.76%	-	-
Horiz. %	103.20%	97.88%	97.45%	97.03%	104.80%	99.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	-	88,806	78,943	59,195	-	220,006	106,670	-
YoY %	-	12.49%	33.36%	0.00%	-	106.25%	-	-
Horiz. %	-	83.25%	74.01%	55.49%	-	206.25%	100.00%	-
Div Payout %	-	58.96%	50.58%	35.31%	-	162.19%	70.62%	-
YoY %	-	16.57%	43.25%	0.00%	-	129.67%	-	-
Horiz. %	-	83.49%	71.62%	50.00%	-	229.67%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	928,886	881,064	877,152	873,377	943,341	893,226	900,111	2.11%
YoY %	5.43%	0.45%	0.43%	-7.42%	5.61%	-0.76%	-	-
Horiz. %	103.20%	97.88%	97.45%	97.03%	104.80%	99.24%	100.00%	-
NOSH	399,916	400,029	400,051	399,971	400,144	400,011	400,014	-0.01%
YoY %	-0.03%	-0.01%	0.02%	-0.04%	0.03%	-0.00%	-	-
Horiz. %	99.98%	100.00%	100.01%	99.99%	100.03%	100.00%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	41.45%	33.56%	35.12%	36.71%	42.18%	32.52%	36.71%	-
YoY %	23.51%	-4.44%	-4.33%	-12.97%	29.70%	-11.41%	-	-
Horiz. %	112.91%	91.42%	95.67%	100.00%	114.90%	88.59%	100.00%	-
ROE	20.70%	17.09%	17.79%	19.20%	21.11%	15.19%	16.78%	-
YoY %	21.12%	-3.93%	-7.34%	-9.05%	38.97%	-9.48%	-	-
Horiz. %	123.36%	101.85%	106.02%	114.42%	125.80%	90.52%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	116.01	112.18	111.09	114.20	117.98	104.29	102.85	8.35%
YoY %	3.41%	0.98%	-2.72%	-3.20%	13.13%	1.40%	-	-
Horiz. %	112.80%	109.07%	108.01%	111.04%	114.71%	101.40%	100.00%	-
EPS	48.08	37.65	39.01	41.92	49.76	33.91	37.76	17.46%
YoY %	27.70%	-3.49%	-6.94%	-15.76%	46.74%	-10.20%	-	-
Horiz. %	127.33%	99.71%	103.31%	111.02%	131.78%	89.80%	100.00%	-
DPS	0.00	22.20	19.73	14.80	0.00	55.00	26.67	-
YoY %	0.00%	12.52%	33.31%	0.00%	0.00%	106.22%	-	-
Horiz. %	0.00%	83.24%	73.98%	55.49%	0.00%	206.22%	100.00%	-
NAPS	2.3227	2.2025	2.1926	2.1836	2.3575	2.233	2.2502	2.13%
YoY %	5.46%	0.45%	0.41%	-7.38%	5.58%	-0.76%	-	-
Horiz. %	103.22%	97.88%	97.44%	97.04%	104.77%	99.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 400,199
RPS	100.85	97.56	96.61	99.29	102.63	90.69	89.44	8.32%
YoY %	3.37%	0.98%	-2.70%	-3.25%	13.17%	1.40%	-	-
Horiz. %	112.76%	109.08%	108.02%	111.01%	114.75%	101.40%	100.00%	-
EPS	41.80	32.74	33.93	36.45	43.29	29.49	32.84	17.43%
YoY %	27.67%	-3.51%	-6.91%	-15.80%	46.80%	-10.20%	-	-
Horiz. %	127.28%	99.70%	103.32%	110.99%	131.82%	89.80%	100.00%	-
DPS	0.00	19.31	17.16	12.87	0.00	47.83	23.19	-
YoY %	0.00%	12.53%	33.33%	0.00%	0.00%	106.25%	-	-
Horiz. %	0.00%	83.27%	74.00%	55.50%	0.00%	206.25%	100.00%	-
NAPS	2.0193	1.9154	1.9069	1.8986	2.0507	1.9418	1.9568	2.11%
YoY %	5.42%	0.45%	0.44%	-7.42%	5.61%	-0.77%	-	-
Horiz. %	103.19%	97.88%	97.45%	97.03%	104.80%	99.23%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.75	5.70	5.40	6.30	6.10	6.10	6.55	-
P/RPS	4.96	5.08	4.86	5.52	5.17	5.85	6.37	-15.34%
YoY %	-2.36%	4.53%	-11.96%	6.77%	-11.62%	-8.16%	-	-
Horiz. %	77.86%	79.75%	76.30%	86.66%	81.16%	91.84%	100.00%	-
P/EPS	11.96	15.14	13.84	15.03	12.26	17.99	17.35	-21.94%
YoY %	-21.00%	9.39%	-7.92%	22.59%	-31.85%	3.69%	-	-
Horiz. %	68.93%	87.26%	79.77%	86.63%	70.66%	103.69%	100.00%	-
EY	8.36	6.61	7.22	6.65	8.16	5.56	5.76	28.16%
YoY %	26.48%	-8.45%	8.57%	-18.50%	46.76%	-3.47%	-	-
Horiz. %	145.14%	114.76%	125.35%	115.45%	141.67%	96.53%	100.00%	-
DY	0.00	3.89	3.65	2.35	0.00	9.02	4.07	-
YoY %	0.00%	6.58%	55.32%	0.00%	0.00%	121.62%	-	-
Horiz. %	0.00%	95.58%	89.68%	57.74%	0.00%	221.62%	100.00%	-
P/NAPS	2.48	2.59	2.46	2.89	2.59	2.73	2.91	-10.10%
YoY %	-4.25%	5.28%	-14.88%	11.58%	-5.13%	-6.19%	-	-
Horiz. %	85.22%	89.00%	84.54%	99.31%	89.00%	93.81%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	-
Price	6.35	5.45	5.30	5.85	6.45	5.80	6.40	-
P/RPS	5.47	4.86	4.77	5.12	5.47	5.56	6.22	-8.20%
YoY %	12.55%	1.89%	-6.84%	-6.40%	-1.62%	-10.61%	-	-
Horiz. %	87.94%	78.14%	76.69%	82.32%	87.94%	89.39%	100.00%	-
P/EPS	13.21	14.48	13.59	13.96	12.96	17.10	16.95	-15.29%
YoY %	-8.77%	6.55%	-2.65%	7.72%	-24.21%	0.88%	-	-
Horiz. %	77.94%	85.43%	80.18%	82.36%	76.46%	100.88%	100.00%	-
EY	7.57	6.91	7.36	7.17	7.71	5.85	5.90	18.05%
YoY %	9.55%	-6.11%	2.65%	-7.00%	31.79%	-0.85%	-	-
Horiz. %	128.31%	117.12%	124.75%	121.53%	130.68%	99.15%	100.00%	-
DY	0.00	4.07	3.72	2.53	0.00	9.48	4.17	-
YoY %	0.00%	9.41%	47.04%	0.00%	0.00%	127.34%	-	-
Horiz. %	0.00%	97.60%	89.21%	60.67%	0.00%	227.34%	100.00%	-
P/NAPS	2.73	2.47	2.42	2.68	2.74	2.60	2.84	-2.59%
YoY %	10.53%	2.07%	-9.70%	-2.19%	5.38%	-8.45%	-	-
Horiz. %	96.13%	86.97%	85.21%	94.37%	96.48%	91.55%	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