[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	514,835	449,184	450,834	471,452	439,047	428,918	437,990	11.34%
YoY %	14.62%	-0.37%	-4.37%	7.38%	2.36%	-2.07%	-	-
Horiz. %	117.54%	102.56%	102.93%	107.64%	100.24%	97.93%	100.00%	-
PBT	183,288	196,596	197,590	215,232	173,518	164,116	179,488	1.40%
YoY %	-6.77%	-0.50%	-8.20%	24.04%	5.73%	-8.56%	-	-
Horiz. %	102.12%	109.53%	110.09%	119.91%	96.67%	91.44%	100.00%	-
Tax	-43,844	-49,169	-49,430	-52,272	-44,762	-41,712	-44,516	-1.00%
YoY %	10.83%	0.53%	5.44%	-16.78%	-7.31%	6.30%	-	-
Horiz. %	98.49%	110.45%	111.04%	117.42%	100.55%	93.70%	100.00%	-
NP	139,444	147,426	148,160	162,960	128,756	122,404	134,972	2.19%
YoY %	-5.41%	-0.50%	-9.08%	26.56%	5.19%	-9.31%	-	-
Horiz. %	103.31%	109.23%	109.77%	120.74%	95.39%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,444	147,426	148,160	162,960	128,756	122,404	134,972	2.19%
YoY %	-5.41%	-0.50%	-9.08%	26.56%	5.19%	-9.31%	-	-
Horiz. %	103.31%	109.23%	109.77%	120.74%	95.39%	90.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.92%	25.01%	25.02%	24.29%	25.80%	25.42%	24.80%	-
YoY %	-4.36%	-0.04%	3.01%	-5.85%	1.49%	2.50%	-	-
Horiz. %	96.45%	100.85%	100.89%	97.94%	104.03%	102.50%	100.00%	-
Total Cost	375,391	301,757	302,674	308,492	310,291	306,514	303,018	15.30%
YoY %	24.40%	-0.30%	-1.89%	-0.58%	1.23%	1.15%	-	-
Horiz. %	123.88%	99.58%	99.89%	101.81%	102.40%	101.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	639,600	835,435	828,839	885,085	844,858	837,827	843,554	-16.80%
YoY %	-23.44%	0.80%	-6.35%	4.76%	0.84%	-0.68%	-	-
Horiz. %	75.82%	99.04%	98.26%	104.92%	100.15%	99.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	90,011	80,007	59,999	-	90,006	80,002	60,005	30.94%
YoY %	12.50%	33.35%	0.00%	-	12.50%	33.33%	-	-
Horiz. %	150.01%	133.33%	99.99%	-	150.00%	133.33%	100.00%	-
Div Payout %	64.55%	54.27%	40.50%	-	69.90%	65.36%	44.46%	-
YoY %	18.94%	34.00%	0.00%	-	6.95%	47.01%	-	-
Horiz. %	145.19%	122.06%	91.09%	-	157.22%	147.01%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	639,600	835,435	828,839	885,085	844,858	837,827	843,554	-16.80%
YoY %	-23.44%	0.80%	-6.35%	4.76%	0.84%	-0.68%	-	-
Horiz. %	75.82%	99.04%	98.26%	104.92%	100.15%	99.32%	100.00%	-
NOSH	400,050	400,036	399,999	399,803	400,027	400,013	400,035	0.00%
YoY %	0.00%	0.01%	0.05%	-0.06%	0.00%	-0.01%	-	-
Horiz. %	100.00%	100.00%	99.99%	99.94%	100.00%	99.99%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	27.09%	32.82%	32.86%	34.57%	29.33%	28.54%	30.82%	-
YoY %	-17.46%	-0.12%	-4.95%	17.87%	2.77%	-7.40%	-	-
Horiz. %	87.90%	106.49%	106.62%	112.17%	95.17%	92.60%	100.00%	-
ROE	21.80%	17.65%	17.88%	18.41%	15.24%	14.61%	16.00%	-
YoY %	23.51%	-1.29%	-2.88%	20.80%	4.31%	-8.69%	-	-
Horiz. %	136.25%	110.31%	111.75%	115.06%	95.25%	91.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	128.69	112.29	112.71	117.92	109.75	107.23	109.49	11.34%
YoY %	14.61%	-0.37%	-4.42%	7.44%	2.35%	-2.06%	-	-
Horiz. %	117.54%	102.56%	102.94%	107.70%	100.24%	97.94%	100.00%	-
EPS	34.86	36.85	37.04	40.76	32.19	30.60	33.74	2.19%
YoY %	-5.40%	-0.51%	-9.13%	26.62%	5.20%	-9.31%	-	-
Horiz. %	103.32%	109.22%	109.78%	120.81%	95.41%	90.69%	100.00%	-
DPS	22.50	20.00	15.00	0.00	22.50	20.00	15.00	30.94%
YoY %	12.50%	33.33%	0.00%	0.00%	12.50%	33.33%	-	-
Horiz. %	150.00%	133.33%	100.00%	0.00%	150.00%	133.33%	100.00%	-
NAPS	1.5988	2.0884	2.0721	2.2138	2.112	2.0945	2.1087	-16.80%
YoY %	-23.44%	0.79%	-6.40%	4.82%	0.84%	-0.67%	-	-
Horiz. %	75.82%	99.04%	98.26%	104.98%	100.16%	99.33%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 399,803
RPS	111.92	97.65	98.01	102.49	95.45	93.24	95.22	11.34%
YoY %	14.61%	-0.37%	-4.37%	7.38%	2.37%	-2.08%	-	-
Horiz. %	117.54%	102.55%	102.93%	107.63%	100.24%	97.92%	100.00%	-
EPS	30.31	32.05	32.21	35.43	27.99	26.61	29.34	2.18%
YoY %	-5.43%	-0.50%	-9.09%	26.58%	5.19%	-9.30%	-	-
Horiz. %	103.31%	109.24%	109.78%	120.76%	95.40%	90.70%	100.00%	-
DPS	19.57	17.39	13.04	0.00	19.57	17.39	13.04	30.98%
YoY %	12.54%	33.36%	0.00%	0.00%	12.54%	33.36%	-	-
Horiz. %	150.08%	133.36%	100.00%	0.00%	150.08%	133.36%	100.00%	-
NAPS	1.3904	1.8162	1.8018	1.9241	1.8366	1.8214	1.8338	-16.80%
YoY %	-23.44%	0.80%	-6.36%	4.76%	0.83%	-0.68%	-	-
Horiz. %	75.82%	99.04%	98.25%	104.92%	100.15%	99.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	6.78	6.58	6.35	6.40	6.50	6.11	6.05	-
P/RPS	5.27	5.86	5.63	5.43	5.92	5.70	5.53	-3.15%
YoY %	-10.07%	4.09%	3.68%	-8.28%	3.86%	3.07%	-	-
Horiz. %	95.30%	105.97%	101.81%	98.19%	107.05%	103.07%	100.00%	-
P/EPS	19.45	17.85	17.14	15.70	20.19	19.97	17.93	5.55%
YoY %	8.96%	4.14%	9.17%	-22.24%	1.10%	11.38%	-	-
Horiz. %	108.48%	99.55%	95.59%	87.56%	112.60%	111.38%	100.00%	-
EY	5.14	5.60	5.83	6.37	4.95	5.01	5.58	-5.31%
YoY %	-8.21%	-3.95%	-8.48%	28.69%	-1.20%	-10.22%	-	-
Horiz. %	92.11%	100.36%	104.48%	114.16%	88.71%	89.78%	100.00%	-
DY	3.32	3.04	2.36	0.00	3.46	3.27	2.48	21.40%
YoY %	9.21%	28.81%	0.00%	0.00%	5.81%	31.85%	-	-
Horiz. %	133.87%	122.58%	95.16%	0.00%	139.52%	131.85%	100.00%	-
P/NAPS	4.24	3.15	3.06	2.89	3.08	2.92	2.87	29.62%
YoY %	34.60%	2.94%	5.88%	-6.17%	5.48%	1.74%	-	-
Horiz. %	147.74%	109.76%	106.62%	100.70%	107.32%	101.74%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	25/11/10	27/08/10	26/05/10	25/02/10	26/11/09	27/08/09	-
Price	6.56	6.60	6.86	6.38	6.45	6.52	6.10	-
P/RPS	5.10	5.88	6.09	5.41	5.88	6.08	5.57	-5.69%
YoY %	-13.27%	-3.45%	12.57%	-7.99%	-3.29%	9.16%	-	-
Horiz. %	91.56%	105.57%	109.34%	97.13%	105.57%	109.16%	100.00%	-
P/EPS	18.82	17.91	18.52	15.65	20.04	21.31	18.08	2.70%
YoY %	5.08%	-3.29%	18.34%	-21.91%	-5.96%	17.87%	-	-
Horiz. %	104.09%	99.06%	102.43%	86.56%	110.84%	117.87%	100.00%	-
EY	5.31	5.58	5.40	6.39	4.99	4.69	5.53	-2.66%
YoY %	-4.84%	3.33%	-15.49%	28.06%	6.40%	-15.19%	-	-
Horiz. %	96.02%	100.90%	97.65%	115.55%	90.24%	84.81%	100.00%	-
DY	3.43	3.03	2.19	0.00	3.49	3.07	2.46	24.73%
YoY %	13.20%	38.36%	0.00%	0.00%	13.68%	24.80%	-	-
Horiz. %	139.43%	123.17%	89.02%	0.00%	141.87%	124.80%	100.00%	-
P/NAPS	4.10	3.16	3.31	2.88	3.05	3.11	2.89	26.17%
YoY %	29.75%	-4.53%	14.93%	-5.57%	-1.93%	7.61%	-	-
Horiz. %	141.87%	109.34%	114.53%	99.65%	105.54%	107.61%	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