[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	218,995	115,983	448,767	333,318	228,374	118,027	417,172	-34.95%
YoY %	88.82%	-74.16%	34.64%	45.95%	93.49%	-71.71%	-	-
Horiz. %	52.50%	27.80%	107.57%	79.90%	54.74%	28.29%	100.00%	-
PBT	89,744	63,413	205,883	159,137	113,502	67,434	189,193	-39.20%
YoY %	41.52%	-69.20%	29.37%	40.21%	68.32%	-64.36%	-	-
Horiz. %	47.44%	33.52%	108.82%	84.11%	59.99%	35.64%	100.00%	-
Tax	-22,258	-15,343	-55,272	-42,082	-29,668	-17,656	-53,549	-44.33%
YoY %	-45.07%	72.24%	-31.34%	-41.84%	-68.03%	67.03%	-	-
Horiz. %	41.57%	28.65%	103.22%	78.59%	55.40%	32.97%	100.00%	-
NP	67,486	48,070	150,611	117,055	83,834	49,778	135,644	-37.23%
YoY %	40.39%	-68.08%	28.67%	39.63%	68.42%	-63.30%	-	-
Horiz. %	49.75%	35.44%	111.03%	86.30%	61.80%	36.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	67,486	48,070	150,611	117,055	83,834	49,778	135,644	-37.23%
YoY %	40.39%	-68.08%	28.67%	39.63%	68.42%	-63.30%	-	-
Horiz. %	49.75%	35.44%	111.03%	86.30%	61.80%	36.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.80%	24.20%	26.85%	26.44%	26.14%	26.18%	28.30%	-
YoY %	2.48%	-9.87%	1.55%	1.15%	-0.15%	-7.49%	-	-
Horiz. %	87.63%	85.51%	94.88%	93.43%	92.37%	92.51%	100.00%	-
Total Cost	151,509	67,913	298,156	216,263	144,540	68,249	281,528	-33.86%
YoY %	123.09%	-77.22%	37.87%	49.62%	111.78%	-75.76%	-	-
Horiz. %	53.82%	24.12%	105.91%	76.82%	51.34%	24.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	843,554	928,886	881,064	877,152	873,377	943,341	893,226	-3.74%
YoY %	-9.19%	5.43%	0.45%	0.43%	-7.42%	5.61%	-	-
Horiz. %	94.44%	103.99%	98.64%	98.20%	97.78%	105.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	30,002	-	88,806	59,207	29,597	-	220,006	-73.53%
YoY %	0.00%	-	49.99%	100.04%	0.00%	-	-	-
Horiz. %	13.64%	-	40.37%	26.91%	13.45%	-	100.00%	-
Div Payout %	44.46%	-	58.96%	50.58%	35.31%	-	162.19%	-
YoY %	0.00%	-	16.57%	43.25%	0.00%	-	-	-
Horiz. %	27.41%	-	36.35%	31.19%	21.77%	-	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	843,554	928,886	881,064	877,152	873,377	943,341	893,226	-3.74%
YoY %	-9.19%	5.43%	0.45%	0.43%	-7.42%	5.61%	-	-
Horiz. %	94.44%	103.99%	98.64%	98.20%	97.78%	105.61%	100.00%	-
NOSH	400,035	399,916	400,029	400,051	399,971	400,144	400,011	0.00%
YoY %	0.03%	-0.03%	-0.01%	0.02%	-0.04%	0.03%	-	-
Horiz. %	100.01%	99.98%	100.00%	100.01%	99.99%	100.03%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	30.82%	41.45%	33.56%	35.12%	36.71%	42.18%	32.52%	-
YoY %	-25.65%	23.51%	-4.44%	-4.33%	-12.97%	29.70%	-	-
Horiz. %	94.77%	127.46%	103.20%	108.00%	112.88%	129.70%	100.00%	-
ROE	8.00%	5.18%	17.09%	13.34%	9.60%	5.28%	15.19%	-
YoY %	54.44%	-69.69%	28.11%	38.96%	81.82%	-65.24%	-	-
Horiz. %	52.67%	34.10%	112.51%	87.82%	63.20%	34.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	54.74	29.00	112.18	83.32	57.10	29.50	104.29	-34.95%
YoY %	88.76%	-74.15%	34.64%	45.92%	93.56%	-71.71%	-	-
Horiz. %	52.49%	27.81%	107.57%	79.89%	54.75%	28.29%	100.00%	-
EPS	16.87	12.02	37.65	29.26	20.96	12.44	33.91	-37.24%
YoY %	40.35%	-68.07%	28.67%	39.60%	68.49%	-63.31%	-	-
Horiz. %	49.75%	35.45%	111.03%	86.29%	61.81%	36.69%	100.00%	-
DPS	7.50	0.00	22.20	14.80	7.40	0.00	55.00	-73.53%
YoY %	0.00%	0.00%	50.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	13.64%	0.00%	40.36%	26.91%	13.45%	0.00%	100.00%	-
NAPS	2.1087	2.3227	2.2025	2.1926	2.1836	2.3575	2.233	-3.74%
YoY %	-9.21%	5.46%	0.45%	0.41%	-7.38%	5.58%	-	-
Horiz. %	94.43%	104.02%	98.63%	98.19%	97.79%	105.58%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 399,771
RPS	47.61	25.21	97.56	72.46	49.65	25.66	90.69	-34.94%
YoY %	88.85%	-74.16%	34.64%	45.94%	93.49%	-71.71%	-	-
Horiz. %	52.50%	27.80%	107.58%	79.90%	54.75%	28.29%	100.00%	-
EPS	14.67	10.45	32.74	25.45	18.22	10.82	29.49	-37.24%
YoY %	40.38%	-68.08%	28.64%	39.68%	68.39%	-63.31%	-	-
Horiz. %	49.75%	35.44%	111.02%	86.30%	61.78%	36.69%	100.00%	-
DPS	6.52	0.00	19.31	12.87	6.43	0.00	47.83	-73.54%
YoY %	0.00%	0.00%	50.04%	100.16%	0.00%	0.00%	-	-
Horiz. %	13.63%	0.00%	40.37%	26.91%	13.44%	0.00%	100.00%	-
NAPS	1.8338	2.0193	1.9154	1.9069	1.8986	2.0507	1.9418	-3.74%
YoY %	-9.19%	5.42%	0.45%	0.44%	-7.42%	5.61%	-	-
Horiz. %	94.44%	103.99%	98.64%	98.20%	97.78%	105.61%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	6.05	5.75	5.70	5.40	6.30	6.10	6.10	-
P/RPS	11.05	19.83	5.08	6.48	11.03	20.68	5.85	52.86%
YoY %	-44.28%	290.35%	-21.60%	-41.25%	-46.66%	253.50%	-	-
Horiz. %	188.89%	338.97%	86.84%	110.77%	188.55%	353.50%	100.00%	-
P/EPS	35.86	47.84	15.14	18.46	30.06	49.04	17.99	58.45%
YoY %	-25.04%	215.98%	-17.98%	-38.59%	-38.70%	172.60%	-	-
Horiz. %	199.33%	265.93%	84.16%	102.61%	167.09%	272.60%	100.00%	-
EY	2.79	2.09	6.61	5.42	3.33	2.04	5.56	-36.87%
YoY %	33.49%	-68.38%	21.96%	62.76%	63.24%	-63.31%	-	-
Horiz. %	50.18%	37.59%	118.88%	97.48%	59.89%	36.69%	100.00%	-
DY	1.24	0.00	3.89	2.74	1.17	0.00	9.02	-73.39%
YoY %	0.00%	0.00%	41.97%	134.19%	0.00%	0.00%	-	-
Horiz. %	13.75%	0.00%	43.13%	30.38%	12.97%	0.00%	100.00%	-
P/NAPS	2.87	2.48	2.59	2.46	2.89	2.59	2.73	3.39%
YoY %	15.73%	-4.25%	5.28%	-14.88%	11.58%	-5.13%	-	-
Horiz. %	105.13%	90.84%	94.87%	90.11%	105.86%	94.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	28/05/09	26/02/09	27/11/08	29/08/08	30/05/08	28/02/08	-
Price	6.10	6.35	5.45	5.30	5.85	6.45	5.80	-
P/RPS	11.14	21.90	4.86	6.36	10.25	21.87	5.56	58.99%
YoY %	-49.13%	350.62%	-23.58%	-37.95%	-53.13%	293.35%	-	-
Horiz. %	200.36%	393.88%	87.41%	114.39%	184.35%	393.35%	100.00%	-
P/EPS	36.16	52.83	14.48	18.11	27.91	51.85	17.10	64.82%
YoY %	-31.55%	264.85%	-20.04%	-35.11%	-46.17%	203.22%	-	-
Horiz. %	211.46%	308.95%	84.68%	105.91%	163.22%	303.22%	100.00%	-
EY	2.77	1.89	6.91	5.52	3.58	1.93	5.85	-39.27%
YoY %	46.56%	-72.65%	25.18%	54.19%	85.49%	-67.01%	-	-
Horiz. %	47.35%	32.31%	118.12%	94.36%	61.20%	32.99%	100.00%	-
DY	1.23	0.00	4.07	2.79	1.26	0.00	9.48	-74.40%
YoY %	0.00%	0.00%	45.88%	121.43%	0.00%	0.00%	-	-
Horiz. %	12.97%	0.00%	42.93%	29.43%	13.29%	0.00%	100.00%	-
P/NAPS	2.89	2.73	2.47	2.42	2.68	2.74	2.60	7.31%
YoY %	5.86%	10.53%	2.07%	-9.70%	-2.19%	5.38%	-	-
Horiz. %	111.15%	105.00%	95.00%	93.08%	103.08%	105.38%	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