[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	381,922	385,942	415,400	386,784	383,000	400,388	426,876	-7.14%
YoY %	-1.04%	-7.09%	7.40%	0.99%	-4.34%	-6.21%	-	-
Horiz. %	89.47%	90.41%	97.31%	90.61%	89.72%	93.79%	100.00%	-
PBT	180,398	188,008	220,264	156,118	153,053	199,010	229,556	-14.82%
YoY %	-4.05%	-14.64%	41.09%	2.00%	-23.09%	-13.31%	-	-
Horiz. %	78.59%	81.90%	95.95%	68.01%	66.67%	86.69%	100.00%	-
Tax	-53,673	-55,144	-64,068	-45,065	-45,148	-58,232	-70,600	-16.68%
YoY %	2.67%	13.93%	-42.17%	0.18%	22.47%	17.52%	-	-
Horiz. %	76.02%	78.11%	90.75%	63.83%	63.95%	82.48%	100.00%	-
NP	126,725	132,864	156,196	111,053	107,905	140,778	158,956	-14.00%
YoY %	-4.62%	-14.94%	40.65%	2.92%	-23.35%	-11.44%	-	-
Horiz. %	79.72%	83.59%	98.26%	69.86%	67.88%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	126,725	132,864	156,196	111,053	107,905	140,778	158,956	-14.00%
YoY %	-4.62%	-14.94%	40.65%	2.92%	-23.35%	-11.44%	-	-
Horiz. %	79.72%	83.59%	98.26%	69.86%	67.88%	88.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.75%	29.33%	29.09%	28.87%	29.50%	29.26%	30.76%	-
YoY %	1.43%	0.83%	0.76%	-2.14%	0.82%	-4.88%	-	-
Horiz. %	96.72%	95.35%	94.57%	93.86%	95.90%	95.12%	100.00%	-
Total Cost	255,197	253,078	259,204	275,731	275,094	259,610	267,920	-3.18%
YoY %	0.84%	-2.36%	-5.99%	0.23%	5.96%	-3.10%	-	-
Horiz. %	95.25%	94.46%	96.75%	102.92%	102.68%	96.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,397	903,411	962,781	911,826	895,859	884,821	883,302	1.50%
YoY %	-0.00%	-6.17%	5.59%	1.78%	1.25%	0.17%	-	-
Horiz. %	102.27%	102.28%	109.00%	103.23%	101.42%	100.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	106,671	79,990	-	100,011	106,678	159,974	160,076	-23.68%
YoY %	33.36%	0.00%	-	-6.25%	-33.32%	-0.06%	-	-
Horiz. %	66.64%	49.97%	-	62.48%	66.64%	99.94%	100.00%	-
Div Payout %	84.18%	60.20%	-	90.06%	98.86%	113.64%	100.70%	-
YoY %	39.83%	0.00%	-	-8.90%	-13.01%	12.85%	-	-
Horiz. %	83.59%	59.78%	-	89.43%	98.17%	112.85%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	903,397	903,411	962,781	911,826	895,859	884,821	883,302	1.50%
YoY %	-0.00%	-6.17%	5.59%	1.78%	1.25%	0.17%	-	-
Horiz. %	102.27%	102.28%	109.00%	103.23%	101.42%	100.17%	100.00%	-
NOSH	400,016	399,951	400,092	400,046	400,044	399,937	400,191	-0.02%
YoY %	0.02%	-0.04%	0.01%	0.00%	0.03%	-0.06%	-	-
Horiz. %	99.96%	99.94%	99.98%	99.96%	99.96%	99.94%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	33.18%	34.43%	37.60%	28.71%	28.17%	35.16%	37.24%	-
YoY %	-3.63%	-8.43%	30.96%	1.92%	-19.88%	-5.59%	-	-
Horiz. %	89.10%	92.45%	100.97%	77.09%	75.64%	94.41%	100.00%	-
ROE	14.03%	14.71%	16.22%	12.18%	12.04%	15.91%	18.00%	-
YoY %	-4.62%	-9.31%	33.17%	1.16%	-24.32%	-11.61%	-	-
Horiz. %	77.94%	81.72%	90.11%	67.67%	66.89%	88.39%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	95.48	96.50	103.83	96.68	95.74	100.11	106.67	-7.11%
YoY %	-1.06%	-7.06%	7.40%	0.98%	-4.37%	-6.15%	-	-
Horiz. %	89.51%	90.47%	97.34%	90.63%	89.75%	93.85%	100.00%	-
EPS	31.68	33.22	39.04	27.76	26.97	35.20	39.72	-13.98%
YoY %	-4.64%	-14.91%	40.63%	2.93%	-23.38%	-11.38%	-	-
Horiz. %	79.76%	83.64%	98.29%	69.89%	67.90%	88.62%	100.00%	-
DPS	26.67	20.00	0.00	25.00	26.67	40.00	40.00	-23.66%
YoY %	33.35%	0.00%	0.00%	-6.26%	-33.32%	0.00%	-	-
Horiz. %	66.68%	50.00%	0.00%	62.50%	66.68%	100.00%	100.00%	-
NAPS	2.2584	2.2588	2.4064	2.2793	2.2394	2.2124	2.2072	1.53%
YoY %	-0.02%	-6.13%	5.58%	1.78%	1.22%	0.24%	-	-
Horiz. %	102.32%	102.34%	109.03%	103.27%	101.46%	100.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 400,053
RPS	83.03	83.90	90.30	84.08	83.26	87.04	92.80	-7.14%
YoY %	-1.04%	-7.09%	7.40%	0.98%	-4.34%	-6.21%	-	-
Horiz. %	89.47%	90.41%	97.31%	90.60%	89.72%	93.79%	100.00%	-
EPS	27.55	28.88	33.96	24.14	23.46	30.60	34.56	-14.01%
YoY %	-4.61%	-14.96%	40.68%	2.90%	-23.33%	-11.46%	-	-
Horiz. %	79.72%	83.56%	98.26%	69.85%	67.88%	88.54%	100.00%	-
DPS	23.19	17.39	0.00	21.74	23.19	34.78	34.80	-23.68%
YoY %	33.35%	0.00%	0.00%	-6.25%	-33.32%	-0.06%	-	-
Horiz. %	66.64%	49.97%	0.00%	62.47%	66.64%	99.94%	100.00%	-
NAPS	1.9639	1.9639	2.093	1.9822	1.9475	1.9235	1.9202	1.51%
YoY %	0.00%	-6.17%	5.59%	1.78%	1.25%	0.17%	-	-
Horiz. %	102.28%	102.28%	109.00%	103.23%	101.42%	100.17%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	4.74	4.80	4.74	4.46	4.86	4.50	3.88	-
P/RPS	4.96	4.97	4.57	4.61	5.08	4.49	3.64	22.88%
YoY %	-0.20%	8.75%	-0.87%	-9.25%	13.14%	23.35%	-	-
Horiz. %	136.26%	136.54%	125.55%	126.65%	139.56%	123.35%	100.00%	-
P/EPS	14.96	14.45	12.14	16.07	18.02	12.78	9.77	32.81%
YoY %	3.53%	19.03%	-24.46%	-10.82%	41.00%	30.81%	-	-
Horiz. %	153.12%	147.90%	124.26%	164.48%	184.44%	130.81%	100.00%	-
EY	6.68	6.92	8.24	6.22	5.55	7.82	10.24	-24.76%
YoY %	-3.47%	-16.02%	32.48%	12.07%	-29.03%	-23.63%	-	-
Horiz. %	65.23%	67.58%	80.47%	60.74%	54.20%	76.37%	100.00%	-
DY	5.63	4.17	0.00	5.61	5.49	8.89	10.31	-33.16%
YoY %	35.01%	0.00%	0.00%	2.19%	-38.25%	-13.77%	-	-
Horiz. %	54.61%	40.45%	0.00%	54.41%	53.25%	86.23%	100.00%	-
P/NAPS	2.10	2.13	1.97	1.96	2.17	2.03	1.76	12.48%
YoY %	-1.41%	8.12%	0.51%	-9.68%	6.90%	15.34%	-	-
Horiz. %	119.32%	121.02%	111.93%	111.36%	123.30%	115.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	30/08/06	31/05/06	23/02/06	25/11/05	26/08/05	31/05/05	-
Price	4.78	4.80	4.64	4.86	4.70	4.62	4.20	-
P/RPS	5.01	4.97	4.47	5.03	4.91	4.61	3.94	17.35%
YoY %	0.80%	11.19%	-11.13%	2.44%	6.51%	17.01%	-	-
Horiz. %	127.16%	126.14%	113.45%	127.66%	124.62%	117.01%	100.00%	-
P/EPS	15.09	14.45	11.89	17.51	17.42	13.13	10.57	26.75%
YoY %	4.43%	21.53%	-32.10%	0.52%	32.67%	24.22%	-	-
Horiz. %	142.76%	136.71%	112.49%	165.66%	164.81%	124.22%	100.00%	-
EY	6.63	6.92	8.41	5.71	5.74	7.62	9.46	-21.08%
YoY %	-4.19%	-17.72%	47.29%	-0.52%	-24.67%	-19.45%	-	-
Horiz. %	70.08%	73.15%	88.90%	60.36%	60.68%	80.55%	100.00%	-
DY	5.58	4.17	0.00	5.14	5.67	8.66	9.52	-29.93%
YoY %	33.81%	0.00%	0.00%	-9.35%	-34.53%	-9.03%	-	-
Horiz. %	58.61%	43.80%	0.00%	53.99%	59.56%	90.97%	100.00%	-
P/NAPS	2.12	2.13	1.93	2.13	2.10	2.09	1.90	7.57%
YoY %	-0.47%	10.36%	-9.39%	1.43%	0.48%	10.00%	-	-
Horiz. %	111.58%	112.11%	101.58%	112.11%	110.53%	110.00%	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