[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	428,918	437,990	463,932	448,767	444,424	456,748	472,108	-6.19%
YoY %	-2.07%	-5.59%	3.38%	0.98%	-2.70%	-3.25%	-	-
Horiz. %	90.85%	92.77%	98.27%	95.06%	94.14%	96.75%	100.00%	-
PBT	164,116	179,488	253,652	205,883	212,182	227,004	269,736	-28.17%
YoY %	-8.56%	-29.24%	23.20%	-2.97%	-6.53%	-15.84%	-	-
Horiz. %	60.84%	66.54%	94.04%	76.33%	78.66%	84.16%	100.00%	-
Tax	-41,712	-44,516	-61,372	-55,272	-56,109	-59,336	-70,624	-29.58%
YoY %	6.30%	27.47%	-11.04%	1.49%	5.44%	15.98%	-	-
Horiz. %	59.06%	63.03%	86.90%	78.26%	79.45%	84.02%	100.00%	-
NP	122,404	134,972	192,280	150,611	156,073	167,668	199,112	-27.67%
YoY %	-9.31%	-29.80%	27.67%	-3.50%	-6.92%	-15.79%	-	-
Horiz. %	61.47%	67.79%	96.57%	75.64%	78.38%	84.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,404	134,972	192,280	150,611	156,073	167,668	199,112	-27.67%
YoY %	-9.31%	-29.80%	27.67%	-3.50%	-6.92%	-15.79%	-	-
Horiz. %	61.47%	67.79%	96.57%	75.64%	78.38%	84.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	24.80%	24.20%	26.85%	26.44%	26.14%	26.18%	-
YoY %	2.50%	2.48%	-9.87%	1.55%	1.15%	-0.15%	-	-
Horiz. %	97.10%	94.73%	92.44%	102.56%	100.99%	99.85%	100.00%	-
Total Cost	306,514	303,018	271,652	298,156	288,350	289,080	272,996	8.01%
YoY %	1.15%	11.55%	-8.89%	3.40%	-0.25%	5.89%	-	-
Horiz. %	112.28%	111.00%	99.51%	109.22%	105.62%	105.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	837,827	843,554	928,886	881,064	877,152	873,377	943,341	-7.59%
YoY %	-0.68%	-9.19%	5.43%	0.45%	0.43%	-7.42%	-	-
Horiz. %	88.81%	89.42%	98.47%	93.40%	92.98%	92.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	80,002	60,005	-	88,806	78,943	59,195	-	-
YoY %	33.33%	0.00%	-	12.49%	33.36%	0.00%	-	-
Horiz. %	135.15%	101.37%	-	150.02%	133.36%	100.00%	-	-
Div Payout %	65.36%	44.46%	-	58.96%	50.58%	35.31%	-	-
YoY %	47.01%	0.00%	-	16.57%	43.25%	0.00%	-	-
Horiz. %	185.10%	125.91%	-	166.98%	143.25%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	837,827	843,554	928,886	881,064	877,152	873,377	943,341	-7.59%
YoY %	-0.68%	-9.19%	5.43%	0.45%	0.43%	-7.42%	-	-
Horiz. %	88.81%	89.42%	98.47%	93.40%	92.98%	92.58%	100.00%	-
NOSH	400,013	400,035	399,916	400,029	400,051	399,971	400,144	-0.02%
YoY %	-0.01%	0.03%	-0.03%	-0.01%	0.02%	-0.04%	-	-
Horiz. %	99.97%	99.97%	99.94%	99.97%	99.98%	99.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	28.54%	30.82%	41.45%	33.56%	35.12%	36.71%	42.18%	-
YoY %	-7.40%	-25.65%	23.51%	-4.44%	-4.33%	-12.97%	-	-
Horiz. %	67.66%	73.07%	98.27%	79.56%	83.26%	87.03%	100.00%	-
ROE	14.61%	16.00%	20.70%	17.09%	17.79%	19.20%	21.11%	-
YoY %	-8.69%	-22.71%	21.12%	-3.93%	-7.34%	-9.05%	-	-
Horiz. %	69.21%	75.79%	98.06%	80.96%	84.27%	90.95%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	107.23	109.49	116.01	112.18	111.09	114.20	117.98	-6.16%
YoY %	-2.06%	-5.62%	3.41%	0.98%	-2.72%	-3.20%	-	-
Horiz. %	90.89%	92.80%	98.33%	95.08%	94.16%	96.80%	100.00%	-
EPS	30.60	33.74	48.08	37.65	39.01	41.92	49.76	-27.66%
YoY %	-9.31%	-29.83%	27.70%	-3.49%	-6.94%	-15.76%	-	-
Horiz. %	61.50%	67.81%	96.62%	75.66%	78.40%	84.24%	100.00%	-
DPS	20.00	15.00	0.00	22.20	19.73	14.80	0.00	-
YoY %	33.33%	0.00%	0.00%	12.52%	33.31%	0.00%	-	-
Horiz. %	135.14%	101.35%	0.00%	150.00%	133.31%	100.00%	-	-
NAPS	2.0945	2.1087	2.3227	2.2025	2.1926	2.1836	2.3575	-7.57%
YoY %	-0.67%	-9.21%	5.46%	0.45%	0.41%	-7.38%	-	-
Horiz. %	88.84%	89.45%	98.52%	93.43%	93.01%	92.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 399,952
RPS	93.24	95.22	100.85	97.56	96.61	99.29	102.63	-6.19%
YoY %	-2.08%	-5.58%	3.37%	0.98%	-2.70%	-3.25%	-	-
Horiz. %	90.85%	92.78%	98.27%	95.06%	94.13%	96.75%	100.00%	-
EPS	26.61	29.34	41.80	32.74	33.93	36.45	43.29	-27.68%
YoY %	-9.30%	-29.81%	27.67%	-3.51%	-6.91%	-15.80%	-	-
Horiz. %	61.47%	67.78%	96.56%	75.63%	78.38%	84.20%	100.00%	-
DPS	17.39	13.04	0.00	19.31	17.16	12.87	0.00	-
YoY %	33.36%	0.00%	0.00%	12.53%	33.33%	0.00%	-	-
Horiz. %	135.12%	101.32%	0.00%	150.04%	133.33%	100.00%	-	-
NAPS	1.8214	1.8338	2.0193	1.9154	1.9069	1.8986	2.0507	-7.59%
YoY %	-0.68%	-9.19%	5.42%	0.45%	0.44%	-7.42%	-	-
Horiz. %	88.82%	89.42%	98.47%	93.40%	92.99%	92.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.11	6.05	5.75	5.70	5.40	6.30	6.10	-
P/RPS	5.70	5.53	4.96	5.08	4.86	5.52	5.17	6.71%
YoY %	3.07%	11.49%	-2.36%	4.53%	-11.96%	6.77%	-	-
Horiz. %	110.25%	106.96%	95.94%	98.26%	94.00%	106.77%	100.00%	-
P/EPS	19.97	17.93	11.96	15.14	13.84	15.03	12.26	38.39%
YoY %	11.38%	49.92%	-21.00%	9.39%	-7.92%	22.59%	-	-
Horiz. %	162.89%	146.25%	97.55%	123.49%	112.89%	122.59%	100.00%	-
EY	5.01	5.58	8.36	6.61	7.22	6.65	8.16	-27.74%
YoY %	-10.22%	-33.25%	26.48%	-8.45%	8.57%	-18.50%	-	-
Horiz. %	61.40%	68.38%	102.45%	81.00%	88.48%	81.50%	100.00%	-
DY	3.27	2.48	0.00	3.89	3.65	2.35	0.00	-
YoY %	31.85%	0.00%	0.00%	6.58%	55.32%	0.00%	-	-
Horiz. %	139.15%	105.53%	0.00%	165.53%	155.32%	100.00%	-	-
P/NAPS	2.92	2.87	2.48	2.59	2.46	2.89	2.59	8.31%
YoY %	1.74%	15.73%	-4.25%	5.28%	-14.88%	11.58%	-	-
Horiz. %	112.74%	110.81%	95.75%	100.00%	94.98%	111.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	27/08/09	28/05/09	26/02/09	27/11/08	29/08/08	30/05/08	-
Price	6.52	6.10	6.35	5.45	5.30	5.85	6.45	-
P/RPS	6.08	5.57	5.47	4.86	4.77	5.12	5.47	7.29%
YoY %	9.16%	1.83%	12.55%	1.89%	-6.84%	-6.40%	-	-
Horiz. %	111.15%	101.83%	100.00%	88.85%	87.20%	93.60%	100.00%	-
P/EPS	21.31	18.08	13.21	14.48	13.59	13.96	12.96	39.26%
YoY %	17.87%	36.87%	-8.77%	6.55%	-2.65%	7.72%	-	-
Horiz. %	164.43%	139.51%	101.93%	111.73%	104.86%	107.72%	100.00%	-
EY	4.69	5.53	7.57	6.91	7.36	7.17	7.71	-28.18%
YoY %	-15.19%	-26.95%	9.55%	-6.11%	2.65%	-7.00%	-	-
Horiz. %	60.83%	71.73%	98.18%	89.62%	95.46%	93.00%	100.00%	-
DY	3.07	2.46	0.00	4.07	3.72	2.53	0.00	-
YoY %	24.80%	0.00%	0.00%	9.41%	47.04%	0.00%	-	-
Horiz. %	121.34%	97.23%	0.00%	160.87%	147.04%	100.00%	-	-
P/NAPS	3.11	2.89	2.73	2.47	2.42	2.68	2.74	8.80%
YoY %	7.61%	5.86%	10.53%	2.07%	-9.70%	-2.19%	-	-
Horiz. %	113.50%	105.47%	99.64%	90.15%	88.32%	97.81%	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