[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Annualized Quarter Result
Revenue	765,583	734,324	728,436	751,572	791,258	787,198	784,538	-1.61%
YoY %	4.26%	0.81%	-3.08%	-5.02%	0.52%	0.34%	-	-
Horiz. %	97.58%	93.60%	92.85%	95.80%	100.86%	100.34%	100.00%	-
PBT	158,901	139,976	120,404	126,568	178,012	173,988	171,288	-4.86%
YoY %	13.52%	16.26%	-4.87%	-28.90%	2.31%	1.58%	-	-
Horiz. %	92.77%	81.72%	70.29%	73.89%	103.93%	101.58%	100.00%	-
Tax	-33,840	-35,013	-27,946	-36,652	-50,288	-51,304	-44,578	-16.74%
YoY %	3.35%	-25.29%	23.75%	27.12%	1.98%	-15.09%	-	-
Horiz. %	75.91%	78.54%	62.69%	82.22%	112.81%	115.09%	100.00%	-
NP	125,061	104,962	92,458	89,916	127,724	122,684	126,710	-0.86%
YoY %	19.15%	13.52%	2.83%	-29.60%	4.11%	-3.18%	-	-
Horiz. %	98.70%	82.84%	72.97%	70.96%	100.80%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,061	104,962	92,458	89,916	127,724	122,684	126,710	-0.86%
YoY %	19.15%	13.52%	2.83%	-29.60%	4.11%	-3.18%	-	-
Horiz. %	98.70%	82.84%	72.97%	70.96%	100.80%	96.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.30%	25.01%	23.21%	28.96%	28.25%	29.49%	26.03%	-
YoY %	-14.83%	7.76%	-19.85%	2.51%	-4.20%	13.29%	-	-
Horiz. %	81.83%	96.08%	89.17%	111.26%	108.53%	113.29%	100.00%	-
Total Cost	640,522	629,361	635,978	661,656	663,534	664,514	657,828	-1.75%
YoY %	1.77%	-1.04%	-3.88%	-0.28%	-0.15%	1.02%	-	-
Horiz. %	97.37%	95.67%	96.68%	100.58%	100.87%	101.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,825,187	1,792,481	1,773,759	1,763,179	1,754,256	1,732,175	1,716,995	4.14%
YoY %	1.82%	1.06%	0.60%	0.51%	1.27%	0.88%	-	-
Horiz. %	106.30%	104.40%	103.31%	102.69%	102.17%	100.88%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	55,200	55,200	55,200	55,200	64,400	67,466	73,600	-17.40%
YoY %	0.00%	0.00%	0.00%	-14.29%	-4.54%	-8.33%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	87.50%	91.67%	100.00%	-
Div Payout %	44.14%	52.59%	59.70%	61.39%	50.42%	54.99%	58.09%	-
YoY %	-16.07%	-11.91%	-2.75%	21.76%	-8.31%	-5.34%	-	-
Horiz. %	75.99%	90.53%	102.77%	105.68%	86.80%	94.66%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	1,825,187	1,792,481	1,773,759	1,763,179	1,754,256	1,732,175	1,716,995	4.14%
YoY %	1.82%	1.06%	0.60%	0.51%	1.27%	0.88%	-	-
Horiz. %	106.30%	104.40%	103.31%	102.69%	102.17%	100.88%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	16.34%	14.29%	12.69%	11.96%	16.14%	15.58%	16.15%	-
YoY %	14.35%	12.61%	6.10%	-25.90%	3.59%	-3.53%	-	-
Horiz. %	101.18%	88.48%	78.58%	74.06%	99.94%	96.47%	100.00%	-
ROE	6.85%	5.86%	5.21%	5.10%	7.28%	7.08%	7.38%	-
YoY %	16.89%	12.48%	2.16%	-29.95%	2.82%	-4.07%	-	-
Horiz. %	92.82%	79.40%	70.60%	69.11%	98.64%	95.93%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	166.43	159.64	158.36	163.39	172.01	171.13	170.55	-1.61%
YoY %	4.25%	0.81%	-3.08%	-5.01%	0.51%	0.34%	-	-
Horiz. %	97.58%	93.60%	92.85%	95.80%	100.86%	100.34%	100.00%	-
EPS	27.19	22.81	20.10	19.56	27.77	26.67	27.54	-0.84%
YoY %	19.20%	13.48%	2.76%	-29.56%	4.12%	-3.16%	-	-
Horiz. %	98.73%	82.82%	72.98%	71.02%	100.84%	96.84%	100.00%	-
DPS	12.00	12.00	12.00	12.00	14.00	14.67	16.00	-17.40%
YoY %	0.00%	0.00%	0.00%	-14.29%	-4.57%	-8.31%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	87.50%	91.69%	100.00%	-
NAPS	3.9678	3.8967	3.856	3.833	3.8136	3.7656	3.7326	4.14%
YoY %	1.82%	1.06%	0.60%	0.51%	1.27%	0.88%	-	-
Horiz. %	106.30%	104.40%	103.31%	102.69%	102.17%	100.88%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	166.43	159.64	158.36	163.39	172.01	171.13	170.55	-1.61%
YoY %	4.25%	0.81%	-3.08%	-5.01%	0.51%	0.34%	-	-
Horiz. %	97.58%	93.60%	92.85%	95.80%	100.86%	100.34%	100.00%	-
EPS	27.19	22.81	20.10	19.56	27.77	26.67	27.54	-0.84%
YoY %	19.20%	13.48%	2.76%	-29.56%	4.12%	-3.16%	-	-
Horiz. %	98.73%	82.82%	72.98%	71.02%	100.84%	96.84%	100.00%	-
DPS	12.00	12.00	12.00	12.00	14.00	14.67	16.00	-17.40%
YoY %	0.00%	0.00%	0.00%	-14.29%	-4.57%	-8.31%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	87.50%	91.69%	100.00%	-
NAPS	3.9678	3.8967	3.856	3.833	3.8136	3.7656	3.7326	4.14%
YoY %	1.82%	1.06%	0.60%	0.51%	1.27%	0.88%	-	-
Horiz. %	106.30%	104.40%	103.31%	102.69%	102.17%	100.88%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	5.14	5.05	5.06	5.01	4.80	5.21	5.39	-
P/RPS	3.09	3.16	3.20	3.07	2.79	3.04	3.16	-1.47%
YoY %	-2.22%	-1.25%	4.23%	10.04%	-8.22%	-3.80%	-	-
Horiz. %	97.78%	100.00%	101.27%	97.15%	88.29%	96.20%	100.00%	-
P/EPS	18.91	22.13	25.17	25.63	17.29	19.53	19.57	-2.25%
YoY %	-14.55%	-12.08%	-1.79%	48.24%	-11.47%	-0.20%	-	-
Horiz. %	96.63%	113.08%	128.62%	130.97%	88.35%	99.80%	100.00%	-
EY	5.29	4.52	3.97	3.90	5.78	5.12	5.11	2.32%
YoY %	17.04%	13.85%	1.79%	-32.53%	12.89%	0.20%	-	-
Horiz. %	103.52%	88.45%	77.69%	76.32%	113.11%	100.20%	100.00%	-
DY	2.33	2.38	2.37	2.40	2.92	2.82	2.97	-14.90%
YoY %	-2.10%	0.42%	-1.25%	-17.81%	3.55%	-5.05%	-	-
Horiz. %	78.45%	80.13%	79.80%	80.81%	98.32%	94.95%	100.00%	-
P/NAPS	1.30	1.30	1.31	1.31	1.26	1.38	1.44	-6.57%
YoY %	0.00%	-0.76%	0.00%	3.97%	-8.70%	-4.17%	-	-
Horiz. %	90.28%	90.28%	90.97%	90.97%	87.50%	95.83%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	29/02/24	24/11/23	25/08/23	31/05/23	28/02/23	25/11/22	26/08/22	-
Price	5.65	5.22	5.15	5.00	5.20	4.90	5.20	-
P/RPS	3.39	3.27	3.25	3.06	3.02	2.86	3.05	7.27%
YoY %	3.67%	0.62%	6.21%	1.32%	5.59%	-6.23%	-	-
Horiz. %	111.15%	107.21%	106.56%	100.33%	99.02%	93.77%	100.00%	-
P/EPS	20.78	22.88	25.62	25.58	18.73	18.37	18.88	6.58%
YoY %	-9.18%	-10.69%	0.16%	36.57%	1.96%	-2.70%	-	-
Horiz. %	110.06%	121.19%	135.70%	135.49%	99.21%	97.30%	100.00%	-
EY	4.81	4.37	3.90	3.91	5.34	5.44	5.30	-6.24%
YoY %	10.07%	12.05%	-0.26%	-26.78%	-1.84%	2.64%	-	-
Horiz. %	90.75%	82.45%	73.58%	73.77%	100.75%	102.64%	100.00%	-
DY	2.12	2.30	2.33	2.40	2.69	2.99	3.08	-21.98%
YoY %	-7.83%	-1.29%	-2.92%	-10.78%	-10.03%	-2.92%	-	-
Horiz. %	68.83%	74.68%	75.65%	77.92%	87.34%	97.08%	100.00%	-
P/NAPS	1.42	1.34	1.34	1.30	1.36	1.30	1.39	1.42%
YoY %	5.97%	0.00%	3.08%	-4.41%	4.62%	-6.47%	-	-
Horiz. %	102.16%	96.40%	96.40%	93.53%	97.84%	93.53%	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