[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Cumulative Result
Revenue	187,893	791,258	590,399	392,269	198,105	728,387	539,086	-50.50%
YoY %	-76.25%	34.02%	50.51%	98.01%	-72.80%	35.12%	-	-
Horiz. %	34.85%	146.78%	109.52%	72.77%	36.75%	135.12%	100.00%	-
PBT	31,642	178,012	130,491	85,644	56,225	126,315	92,217	-51.01%
YoY %	-82.22%	36.42%	52.36%	52.32%	-55.49%	36.98%	-	-
Horiz. %	34.31%	193.04%	141.50%	92.87%	60.97%	136.98%	100.00%	-
Tax	-9,163	-50,288	-38,478	-22,289	-15,161	236,876	-25,835	-49.92%
YoY %	81.78%	-30.69%	-72.63%	-47.02%	-106.40%	1,016.88%	-	-
Horiz. %	35.47%	194.65%	148.94%	86.27%	58.68%	-916.88%	100.00%	-
NP	22,479	127,724	92,013	63,355	41,064	363,191	66,382	-51.44%
YoY %	-82.40%	38.81%	45.23%	54.28%	-88.69%	447.12%	-	-
Horiz. %	33.86%	192.41%	138.61%	95.44%	61.86%	547.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,479	127,724	92,013	63,355	41,064	363,191	66,382	-51.44%
YoY %	-82.40%	38.81%	45.23%	54.28%	-88.69%	447.12%	-	-
Horiz. %	33.86%	192.41%	138.61%	95.44%	61.86%	547.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.96%	28.25%	29.49%	26.03%	26.96%	-187.53%	28.02%	-
YoY %	2.51%	-4.20%	13.29%	-3.45%	114.38%	-769.27%	-	-
Horiz. %	103.35%	100.82%	105.25%	92.90%	96.22%	-669.27%	100.00%	-
Total Cost	165,414	663,534	498,386	328,914	157,041	365,196	472,704	-50.37%
YoY %	-75.07%	33.14%	51.52%	109.44%	-57.00%	-22.74%	-	-
Horiz. %	34.99%	140.37%	105.43%	69.58%	33.22%	77.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,763,179	1,754,256	1,732,175	1,716,995	1,717,455	1,690,315	1,407,047	16.24%
YoY %	0.51%	1.27%	0.88%	-0.03%	1.61%	20.13%	-	-
Horiz. %	125.31%	124.68%	123.11%	122.03%	122.06%	120.13%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Dividend
Div	13,800	64,400	50,600	36,800	23,000	55,200	41,400	-51.95%
YoY %	-78.57%	27.27%	37.50%	60.00%	-58.33%	33.33%	-	-
Horiz. %	33.33%	155.56%	122.22%	88.89%	55.56%	133.33%	100.00%	-
Div Payout %	61.39%	50.42%	54.99%	58.09%	56.01%	15.20%	62.37%	-
YoY %	21.76%	-8.31%	-5.34%	3.71%	268.49%	-75.63%	-	-
Horiz. %	98.43%	80.84%	88.17%	93.14%	89.80%	24.37%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Equity
Net Worth	1,763,179	1,754,256	1,732,175	1,716,995	1,717,455	1,690,315	1,407,047	16.24%
YoY %	0.51%	1.27%	0.88%	-0.03%	1.61%	20.13%	-	-
Horiz. %	125.31%	124.68%	123.11%	122.03%	122.06%	120.13%	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%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Ratio Analysis
NP Margin	11.96%	16.14%	15.58%	16.15%	20.73%	49.86%	12.31%	-
YoY %	-25.90%	3.59%	-3.53%	-22.09%	-58.42%	305.04%	-	-
Horiz. %	97.16%	131.11%	126.56%	131.19%	168.40%	405.04%	100.00%	-
ROE	1.27%	7.28%	5.31%	3.69%	2.39%	21.49%	4.72%	-
YoY %	-82.55%	37.10%	43.90%	54.39%	-88.88%	355.30%	-	-
Horiz. %	26.91%	154.24%	112.50%	78.18%	50.64%	455.30%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Per Share
RPS	40.85	172.01	128.35	85.28	43.07	158.35	117.19	-50.50%
YoY %	-76.25%	34.02%	50.50%	98.00%	-72.80%	35.12%	-	-
Horiz. %	34.86%	146.78%	109.52%	72.77%	36.75%	135.12%	100.00%	-
EPS	4.89	27.77	20.00	13.77	8.93	78.95	14.43	-51.42%
YoY %	-82.39%	38.85%	45.24%	54.20%	-88.69%	447.12%	-	-
Horiz. %	33.89%	192.45%	138.60%	95.43%	61.88%	547.12%	100.00%	-
DPS	3.00	14.00	11.00	8.00	5.00	12.00	9.00	-51.95%
YoY %	-78.57%	27.27%	37.50%	60.00%	-58.33%	33.33%	-	-
Horiz. %	33.33%	155.56%	122.22%	88.89%	55.56%	133.33%	100.00%	-
NAPS	3.833	3.8136	3.7656	3.7326	3.7336	3.6746	3.0588	16.24%
YoY %	0.51%	1.27%	0.88%	-0.03%	1.61%	20.13%	-	-
Horiz. %	125.31%	124.68%	123.11%	122.03%	122.06%	120.13%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	40.85	172.01	128.35	85.28	43.07	158.35	117.19	-50.50%
YoY %	-76.25%	34.02%	50.50%	98.00%	-72.80%	35.12%	-	-
Horiz. %	34.86%	146.78%	109.52%	72.77%	36.75%	135.12%	100.00%	-
EPS	4.89	27.77	20.00	13.77	8.93	78.95	14.43	-51.42%
YoY %	-82.39%	38.85%	45.24%	54.20%	-88.69%	447.12%	-	-
Horiz. %	33.89%	192.45%	138.60%	95.43%	61.88%	547.12%	100.00%	-
DPS	3.00	14.00	11.00	8.00	5.00	12.00	9.00	-51.95%
YoY %	-78.57%	27.27%	37.50%	60.00%	-58.33%	33.33%	-	-
Horiz. %	33.33%	155.56%	122.22%	88.89%	55.56%	133.33%	100.00%	-
NAPS	3.833	3.8136	3.7656	3.7326	3.7336	3.6746	3.0588	16.24%
YoY %	0.51%	1.27%	0.88%	-0.03%	1.61%	20.13%	-	-
Horiz. %	125.31%	124.68%	123.11%	122.03%	122.06%	120.13%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	-
Price	5.01	4.80	5.21	5.39	5.20	4.70	4.38	-
P/RPS	12.27	2.79	4.06	6.32	12.07	2.97	3.74	120.95%
YoY %	339.78%	-31.28%	-35.76%	-47.64%	306.40%	-20.59%	-	-
Horiz. %	328.07%	74.60%	108.56%	168.98%	322.73%	79.41%	100.00%	-
P/EPS	102.52	17.29	26.05	39.14	58.25	5.95	30.35	125.29%
YoY %	492.94%	-33.63%	-33.44%	-32.81%	878.99%	-80.40%	-	-
Horiz. %	337.79%	56.97%	85.83%	128.96%	191.93%	19.60%	100.00%	-
EY	0.98	5.78	3.84	2.56	1.72	16.80	3.29	-55.43%
YoY %	-83.04%	50.52%	50.00%	48.84%	-89.76%	410.64%	-	-
Horiz. %	29.79%	175.68%	116.72%	77.81%	52.28%	510.64%	100.00%	-
DY	0.60	2.92	2.11	1.48	0.96	2.55	2.05	-55.95%
YoY %	-79.45%	38.39%	42.57%	54.17%	-62.35%	24.39%	-	-
Horiz. %	29.27%	142.44%	102.93%	72.20%	46.83%	124.39%	100.00%	-
P/NAPS	1.31	1.26	1.38	1.44	1.39	1.28	1.43	-5.68%
YoY %	3.97%	-8.70%	-4.17%	3.60%	8.59%	-10.49%	-	-
Horiz. %	91.61%	88.11%	96.50%	100.70%	97.20%	89.51%	100.00%	-

	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	CAGR
Price Multiplier on Announcement Date
Date	31/05/23	28/02/23	25/11/22	26/08/22	27/05/22	25/02/22	30/11/21	-
Price	5.00	5.20	4.90	5.20	5.25	4.90	4.70	-
P/RPS	12.24	3.02	3.82	6.10	12.19	3.09	4.01	110.56%
YoY %	305.30%	-20.94%	-37.38%	-49.96%	294.50%	-22.94%	-	-
Horiz. %	305.24%	75.31%	95.26%	152.12%	303.99%	77.06%	100.00%	-
P/EPS	102.32	18.73	24.50	37.76	58.81	6.21	32.57	114.65%
YoY %	446.29%	-23.55%	-35.12%	-35.79%	847.02%	-80.93%	-	-
Horiz. %	314.15%	57.51%	75.22%	115.93%	180.56%	19.07%	100.00%	-
EY	0.98	5.34	4.08	2.65	1.70	16.11	3.07	-53.32%
YoY %	-81.65%	30.88%	53.96%	55.88%	-89.45%	424.76%	-	-
Horiz. %	31.92%	173.94%	132.90%	86.32%	55.37%	524.76%	100.00%	-
DY	0.60	2.69	2.24	1.54	0.95	2.45	1.91	-53.82%
YoY %	-77.70%	20.09%	45.45%	62.11%	-61.22%	28.27%	-	-
Horiz. %	31.41%	140.84%	117.28%	80.63%	49.74%	128.27%	100.00%	-
P/NAPS	1.30	1.36	1.30	1.39	1.41	1.33	1.54	-10.68%
YoY %	-4.41%	4.62%	-6.47%	-1.42%	6.02%	-13.64%	-	-
Horiz. %	84.42%	88.31%	84.42%	90.26%	91.56%	86.36%	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