[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	471,452	439,047	428,918	437,990	463,932	448,767	444,424	4.01%
YoY %	7.38%	2.36%	-2.07%	-5.59%	3.38%	0.98%	-	-
Horiz. %	106.08%	98.79%	96.51%	98.55%	104.39%	100.98%	100.00%	-
PBT	215,232	173,518	164,116	179,488	253,652	205,883	212,182	0.95%
YoY %	24.04%	5.73%	-8.56%	-29.24%	23.20%	-2.97%	-	-
Horiz. %	101.44%	81.78%	77.35%	84.59%	119.54%	97.03%	100.00%	-
Tax	-52,272	-44,762	-41,712	-44,516	-61,372	-55,272	-56,109	-4.61%
YoY %	-16.78%	-7.31%	6.30%	27.47%	-11.04%	1.49%	-	-
Horiz. %	93.16%	79.78%	74.34%	79.34%	109.38%	98.51%	100.00%	-
NP	162,960	128,756	122,404	134,972	192,280	150,611	156,073	2.92%
YoY %	26.56%	5.19%	-9.31%	-29.80%	27.67%	-3.50%	-	-
Horiz. %	104.41%	82.50%	78.43%	86.48%	123.20%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	162,960	128,756	122,404	134,972	192,280	150,611	156,073	2.92%
YoY %	26.56%	5.19%	-9.31%	-29.80%	27.67%	-3.50%	-	-
Horiz. %	104.41%	82.50%	78.43%	86.48%	123.20%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.29%	25.80%	25.42%	24.80%	24.20%	26.85%	26.44%	-
YoY %	-5.85%	1.49%	2.50%	2.48%	-9.87%	1.55%	-	-
Horiz. %	91.87%	97.58%	96.14%	93.80%	91.53%	101.55%	100.00%	-
Total Cost	308,492	310,291	306,514	303,018	271,652	298,156	288,350	4.60%
YoY %	-0.58%	1.23%	1.15%	11.55%	-8.89%	3.40%	-	-
Horiz. %	106.99%	107.61%	106.30%	105.09%	94.21%	103.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	885,085	844,858	837,827	843,554	928,886	881,064	877,152	0.60%
YoY %	4.76%	0.84%	-0.68%	-9.19%	5.43%	0.45%	-	-
Horiz. %	100.90%	96.32%	95.52%	96.17%	105.90%	100.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	90,006	80,002	60,005	-	88,806	78,943	-
YoY %	-	12.50%	33.33%	0.00%	-	12.49%	-	-
Horiz. %	-	114.01%	101.34%	76.01%	-	112.49%	100.00%	-
Div Payout %	-	69.90%	65.36%	44.46%	-	58.96%	50.58%	-
YoY %	-	6.95%	47.01%	0.00%	-	16.57%	-	-
Horiz. %	-	138.20%	129.22%	87.90%	-	116.57%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	885,085	844,858	837,827	843,554	928,886	881,064	877,152	0.60%
YoY %	4.76%	0.84%	-0.68%	-9.19%	5.43%	0.45%	-	-
Horiz. %	100.90%	96.32%	95.52%	96.17%	105.90%	100.45%	100.00%	-
NOSH	399,803	400,027	400,013	400,035	399,916	400,029	400,051	-0.04%
YoY %	-0.06%	0.00%	-0.01%	0.03%	-0.03%	-0.01%	-	-
Horiz. %	99.94%	99.99%	99.99%	100.00%	99.97%	99.99%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	34.57%	29.33%	28.54%	30.82%	41.45%	33.56%	35.12%	-
YoY %	17.87%	2.77%	-7.40%	-25.65%	23.51%	-4.44%	-	-
Horiz. %	98.43%	83.51%	81.26%	87.76%	118.02%	95.56%	100.00%	-
ROE	18.41%	15.24%	14.61%	16.00%	20.70%	17.09%	17.79%	-
YoY %	20.80%	4.31%	-8.69%	-22.71%	21.12%	-3.93%	-	-
Horiz. %	103.49%	85.67%	82.12%	89.94%	116.36%	96.07%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	117.92	109.75	107.23	109.49	116.01	112.18	111.09	4.06%
YoY %	7.44%	2.35%	-2.06%	-5.62%	3.41%	0.98%	-	-
Horiz. %	106.15%	98.79%	96.53%	98.56%	104.43%	100.98%	100.00%	-
EPS	40.76	32.19	30.60	33.74	48.08	37.65	39.01	2.97%
YoY %	26.62%	5.20%	-9.31%	-29.83%	27.70%	-3.49%	-	-
Horiz. %	104.49%	82.52%	78.44%	86.49%	123.25%	96.51%	100.00%	-
DPS	0.00	22.50	20.00	15.00	0.00	22.20	19.73	-
YoY %	0.00%	12.50%	33.33%	0.00%	0.00%	12.52%	-	-
Horiz. %	0.00%	114.04%	101.37%	76.03%	0.00%	112.52%	100.00%	-
NAPS	2.2138	2.112	2.0945	2.1087	2.3227	2.2025	2.1926	0.64%
YoY %	4.82%	0.84%	-0.67%	-9.21%	5.46%	0.45%	-	-
Horiz. %	100.97%	96.32%	95.53%	96.17%	105.93%	100.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 400,329
RPS	102.49	95.45	93.24	95.22	100.85	97.56	96.61	4.02%
YoY %	7.38%	2.37%	-2.08%	-5.58%	3.37%	0.98%	-	-
Horiz. %	106.09%	98.80%	96.51%	98.56%	104.39%	100.98%	100.00%	-
EPS	35.43	27.99	26.61	29.34	41.80	32.74	33.93	2.92%
YoY %	26.58%	5.19%	-9.30%	-29.81%	27.67%	-3.51%	-	-
Horiz. %	104.42%	82.49%	78.43%	86.47%	123.19%	96.49%	100.00%	-
DPS	0.00	19.57	17.39	13.04	0.00	19.31	17.16	-
YoY %	0.00%	12.54%	33.36%	0.00%	0.00%	12.53%	-	-
Horiz. %	0.00%	114.04%	101.34%	75.99%	0.00%	112.53%	100.00%	-
NAPS	1.9241	1.8366	1.8214	1.8338	2.0193	1.9154	1.9069	0.60%
YoY %	4.76%	0.83%	-0.68%	-9.19%	5.42%	0.45%	-	-
Horiz. %	100.90%	96.31%	95.52%	96.17%	105.89%	100.45%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	6.40	6.50	6.11	6.05	5.75	5.70	5.40	-
P/RPS	5.43	5.92	5.70	5.53	4.96	5.08	4.86	7.68%
YoY %	-8.28%	3.86%	3.07%	11.49%	-2.36%	4.53%	-	-
Horiz. %	111.73%	121.81%	117.28%	113.79%	102.06%	104.53%	100.00%	-
P/EPS	15.70	20.19	19.97	17.93	11.96	15.14	13.84	8.77%
YoY %	-22.24%	1.10%	11.38%	49.92%	-21.00%	9.39%	-	-
Horiz. %	113.44%	145.88%	144.29%	129.55%	86.42%	109.39%	100.00%	-
EY	6.37	4.95	5.01	5.58	8.36	6.61	7.22	-8.01%
YoY %	28.69%	-1.20%	-10.22%	-33.25%	26.48%	-8.45%	-	-
Horiz. %	88.23%	68.56%	69.39%	77.29%	115.79%	91.55%	100.00%	-
DY	0.00	3.46	3.27	2.48	0.00	3.89	3.65	-
YoY %	0.00%	5.81%	31.85%	0.00%	0.00%	6.58%	-	-
Horiz. %	0.00%	94.79%	89.59%	67.95%	0.00%	106.58%	100.00%	-
P/NAPS	2.89	3.08	2.92	2.87	2.48	2.59	2.46	11.34%
YoY %	-6.17%	5.48%	1.74%	15.73%	-4.25%	5.28%	-	-
Horiz. %	117.48%	125.20%	118.70%	116.67%	100.81%	105.28%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	25/02/10	26/11/09	27/08/09	28/05/09	26/02/09	27/11/08	-
Price	6.38	6.45	6.52	6.10	6.35	5.45	5.30	-
P/RPS	5.41	5.88	6.08	5.57	5.47	4.86	4.77	8.76%
YoY %	-7.99%	-3.29%	9.16%	1.83%	12.55%	1.89%	-	-
Horiz. %	113.42%	123.27%	127.46%	116.77%	114.68%	101.89%	100.00%	-
P/EPS	15.65	20.04	21.31	18.08	13.21	14.48	13.59	9.87%
YoY %	-21.91%	-5.96%	17.87%	36.87%	-8.77%	6.55%	-	-
Horiz. %	115.16%	147.46%	156.81%	133.04%	97.20%	106.55%	100.00%	-
EY	6.39	4.99	4.69	5.53	7.57	6.91	7.36	-8.99%
YoY %	28.06%	6.40%	-15.19%	-26.95%	9.55%	-6.11%	-	-
Horiz. %	86.82%	67.80%	63.72%	75.14%	102.85%	93.89%	100.00%	-
DY	0.00	3.49	3.07	2.46	0.00	4.07	3.72	-
YoY %	0.00%	13.68%	24.80%	0.00%	0.00%	9.41%	-	-
Horiz. %	0.00%	93.82%	82.53%	66.13%	0.00%	109.41%	100.00%	-
P/NAPS	2.88	3.05	3.11	2.89	2.73	2.47	2.42	12.31%
YoY %	-5.57%	-1.93%	7.61%	5.86%	10.53%	2.07%	-	-
Horiz. %	119.01%	126.03%	128.51%	119.42%	112.81%	102.07%	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