[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Annualized Quarter Result
Revenue	411,426	422,374	428,164	391,116	381,922	385,942	415,400	-0.63%
YoY %	-2.59%	-1.35%	9.47%	2.41%	-1.04%	-7.09%	-	-
Horiz. %	99.04%	101.68%	103.07%	94.15%	91.94%	92.91%	100.00%	-
PBT	205,524	220,888	230,944	175,212	180,398	188,008	220,264	-4.50%
YoY %	-6.96%	-4.35%	31.81%	-2.87%	-4.05%	-14.64%	-	-
Horiz. %	93.31%	100.28%	104.85%	79.55%	81.90%	85.36%	100.00%	-
Tax	-54,477	-58,700	-62,488	-51,135	-53,673	-55,144	-64,068	-10.23%
YoY %	7.19%	6.06%	-22.20%	4.73%	2.67%	13.93%	-	-
Horiz. %	85.03%	91.62%	97.53%	79.81%	83.78%	86.07%	100.00%	-
NP	151,046	162,188	168,456	124,077	126,725	132,864	156,196	-2.20%
YoY %	-6.87%	-3.72%	35.77%	-2.09%	-4.62%	-14.94%	-	-
Horiz. %	96.70%	103.84%	107.85%	79.44%	81.13%	85.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	151,046	162,188	168,456	124,077	126,725	132,864	156,196	-2.20%
YoY %	-6.87%	-3.72%	35.77%	-2.09%	-4.62%	-14.94%	-	-
Horiz. %	96.70%	103.84%	107.85%	79.44%	81.13%	85.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.51%	26.57%	27.06%	29.18%	29.75%	29.33%	29.09%	-
YoY %	-0.23%	-1.81%	-7.27%	-1.92%	1.43%	0.83%	-	-
Horiz. %	91.13%	91.34%	93.02%	100.31%	102.27%	100.83%	100.00%	-
Total Cost	260,380	260,186	259,708	267,039	255,197	253,078	259,204	0.30%
YoY %	0.07%	0.18%	-2.75%	4.64%	0.84%	-2.36%	-	-
Horiz. %	100.45%	100.38%	100.19%	103.02%	98.45%	97.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	900,111	897,234	945,545	903,538	903,397	903,411	962,781	-4.38%
YoY %	0.32%	-5.11%	4.65%	0.02%	-0.00%	-6.17%	-	-
Horiz. %	93.49%	93.19%	98.21%	93.85%	93.83%	93.83%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	106,670	80,013	-	119,997	106,671	79,990	-	-
YoY %	33.32%	0.00%	-	12.49%	33.36%	0.00%	-	-
Horiz. %	133.35%	100.03%	-	150.02%	133.36%	100.00%	-	-
Div Payout %	70.62%	49.33%	-	96.71%	84.18%	60.20%	-	-
YoY %	43.16%	0.00%	-	14.88%	39.83%	0.00%	-	-
Horiz. %	117.31%	81.94%	-	160.65%	139.83%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	900,111	897,234	945,545	903,538	903,397	903,411	962,781	-4.38%
YoY %	0.32%	-5.11%	4.65%	0.02%	-0.00%	-6.17%	-	-
Horiz. %	93.49%	93.19%	98.21%	93.85%	93.83%	93.83%	100.00%	-
NOSH	400,014	400,069	399,943	399,990	400,016	399,951	400,092	-0.01%
YoY %	-0.01%	0.03%	-0.01%	-0.01%	0.02%	-0.04%	-	-
Horiz. %	99.98%	99.99%	99.96%	99.97%	99.98%	99.96%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	36.71%	38.40%	39.34%	31.72%	33.18%	34.43%	37.60%	-
YoY %	-4.40%	-2.39%	24.02%	-4.40%	-3.63%	-8.43%	-	-
Horiz. %	97.63%	102.13%	104.63%	84.36%	88.24%	91.57%	100.00%	-
ROE	16.78%	18.08%	17.82%	13.73%	14.03%	14.71%	16.22%	-
YoY %	-7.19%	1.46%	29.79%	-2.14%	-4.62%	-9.31%	-	-
Horiz. %	103.45%	111.47%	109.86%	84.65%	86.50%	90.69%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	102.85	105.58	107.06	97.78	95.48	96.50	103.83	-0.62%
YoY %	-2.59%	-1.38%	9.49%	2.41%	-1.06%	-7.06%	-	-
Horiz. %	99.06%	101.69%	103.11%	94.17%	91.96%	92.94%	100.00%	-
EPS	37.76	40.54	42.12	31.02	31.68	33.22	39.04	-2.19%
YoY %	-6.86%	-3.75%	35.78%	-2.08%	-4.64%	-14.91%	-	-
Horiz. %	96.72%	103.84%	107.89%	79.46%	81.15%	85.09%	100.00%	-
DPS	26.67	20.00	0.00	30.00	26.67	20.00	0.00	-
YoY %	33.35%	0.00%	0.00%	12.49%	33.35%	0.00%	-	-
Horiz. %	133.35%	100.00%	0.00%	150.00%	133.35%	100.00%	-	-
NAPS	2.2502	2.2427	2.3642	2.2589	2.2584	2.2588	2.4064	-4.37%
YoY %	0.33%	-5.14%	4.66%	0.02%	-0.02%	-6.13%	-	-
Horiz. %	93.51%	93.20%	98.25%	93.87%	93.85%	93.87%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 399,903
RPS	89.44	91.82	93.08	85.03	83.03	83.90	90.30	-0.63%
YoY %	-2.59%	-1.35%	9.47%	2.41%	-1.04%	-7.09%	-	-
Horiz. %	99.05%	101.68%	103.08%	94.16%	91.95%	92.91%	100.00%	-
EPS	32.84	35.26	36.62	26.97	27.55	28.88	33.96	-2.20%
YoY %	-6.86%	-3.71%	35.78%	-2.11%	-4.61%	-14.96%	-	-
Horiz. %	96.70%	103.83%	107.83%	79.42%	81.12%	85.04%	100.00%	-
DPS	23.19	17.39	0.00	26.09	23.19	17.39	0.00	-
YoY %	33.35%	0.00%	0.00%	12.51%	33.35%	0.00%	-	-
Horiz. %	133.35%	100.00%	0.00%	150.03%	133.35%	100.00%	-	-
NAPS	1.9568	1.9505	2.0555	1.9642	1.9639	1.9639	2.093	-4.38%
YoY %	0.32%	-5.11%	4.65%	0.02%	0.00%	-6.17%	-	-
Horiz. %	93.49%	93.19%	98.21%	93.85%	93.83%	93.83%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	6.55	6.00	4.90	4.80	4.74	4.80	4.74	-
P/RPS	6.37	5.68	4.58	4.91	4.96	4.97	4.57	24.75%
YoY %	12.15%	24.02%	-6.72%	-1.01%	-0.20%	8.75%	-	-
Horiz. %	139.39%	124.29%	100.22%	107.44%	108.53%	108.75%	100.00%	-
P/EPS	17.35	14.80	11.63	15.47	14.96	14.45	12.14	26.85%
YoY %	17.23%	27.26%	-24.82%	3.41%	3.53%	19.03%	-	-
Horiz. %	142.92%	121.91%	95.80%	127.43%	123.23%	119.03%	100.00%	-
EY	5.76	6.76	8.60	6.46	6.68	6.92	8.24	-21.21%
YoY %	-14.79%	-21.40%	33.13%	-3.29%	-3.47%	-16.02%	-	-
Horiz. %	69.90%	82.04%	104.37%	78.40%	81.07%	83.98%	100.00%	-
DY	4.07	3.33	0.00	6.25	5.63	4.17	0.00	-
YoY %	22.22%	0.00%	0.00%	11.01%	35.01%	0.00%	-	-
Horiz. %	97.60%	79.86%	0.00%	149.88%	135.01%	100.00%	-	-
P/NAPS	2.91	2.68	2.07	2.12	2.10	2.13	1.97	29.67%
YoY %	8.58%	29.47%	-2.36%	0.95%	-1.41%	8.12%	-	-
Horiz. %	147.72%	136.04%	105.08%	107.61%	106.60%	108.12%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/11/07	29/08/07	31/05/07	27/02/07	30/11/06	30/08/06	31/05/06	-
Price	6.40	6.00	5.75	4.88	4.78	4.80	4.64	-
P/RPS	6.22	5.68	5.37	4.99	5.01	4.97	4.47	24.61%
YoY %	9.51%	5.77%	7.62%	-0.40%	0.80%	11.19%	-	-
Horiz. %	139.15%	127.07%	120.13%	111.63%	112.08%	111.19%	100.00%	-
P/EPS	16.95	14.80	13.65	15.73	15.09	14.45	11.89	26.63%
YoY %	14.53%	8.42%	-13.22%	4.24%	4.43%	21.53%	-	-
Horiz. %	142.56%	124.47%	114.80%	132.30%	126.91%	121.53%	100.00%	-
EY	5.90	6.76	7.33	6.36	6.63	6.92	8.41	-21.02%
YoY %	-12.72%	-7.78%	15.25%	-4.07%	-4.19%	-17.72%	-	-
Horiz. %	70.15%	80.38%	87.16%	75.62%	78.83%	82.28%	100.00%	-
DY	4.17	3.33	0.00	6.15	5.58	4.17	0.00	-
YoY %	25.23%	0.00%	0.00%	10.22%	33.81%	0.00%	-	-
Horiz. %	100.00%	79.86%	0.00%	147.48%	133.81%	100.00%	-	-
P/NAPS	2.84	2.68	2.43	2.16	2.12	2.13	1.93	29.34%
YoY %	5.97%	10.29%	12.50%	1.89%	-0.47%	10.36%	-	-
Horiz. %	147.15%	138.86%	125.91%	111.92%	109.84%	110.36%	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