[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 70.29%
YoY- -14.44%
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 405,571 208,673 765,583 550,743 364,218 187,893 791,258 -35.97%
PBT 111,653 57,859 158,901 104,982 60,202 31,642 178,012 -26.74%
Tax -27,099 -13,151 -33,840 -26,260 -13,973 -9,163 -50,288 -33.80%
NP 84,554 44,708 125,061 78,722 46,229 22,479 127,724 -24.06%
-
NP to SH 84,554 44,708 125,061 78,722 46,229 22,479 127,724 -24.06%
-
Tax Rate 24.27% 22.73% 21.30% 25.01% 23.21% 28.96% 28.25% -
Total Cost 321,017 163,965 640,522 472,021 317,989 165,414 663,534 -38.39%
-
Net Worth 1,882,182 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 4.80%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 32,200 13,800 55,200 41,400 27,600 13,800 64,400 -37.03%
Div Payout % 38.08% 30.87% 44.14% 52.59% 59.70% 61.39% 50.42% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,882,182 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 4.80%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 20.85% 21.42% 16.34% 14.29% 12.69% 11.96% 16.14% -
ROE 4.49% 2.41% 6.85% 4.39% 2.61% 1.27% 7.28% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 88.17 45.36 166.43 119.73 79.18 40.85 172.01 -35.97%
EPS 18.38 9.72 27.19 17.11 10.05 4.89 27.77 -24.07%
DPS 7.00 3.00 12.00 9.00 6.00 3.00 14.00 -37.03%
NAPS 4.0917 4.0353 3.9678 3.8967 3.856 3.833 3.8136 4.80%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 88.17 45.36 166.43 119.73 79.18 40.85 172.01 -35.97%
EPS 18.38 9.72 27.19 17.11 10.05 4.89 27.77 -24.07%
DPS 7.00 3.00 12.00 9.00 6.00 3.00 14.00 -37.03%
NAPS 4.0917 4.0353 3.9678 3.8967 3.856 3.833 3.8136 4.80%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 6.30 5.70 5.14 5.05 5.06 5.01 4.80 -
P/RPS 7.15 12.57 3.09 4.22 6.39 12.27 2.79 87.37%
P/EPS 34.27 58.65 18.91 29.51 50.35 102.52 17.29 57.85%
EY 2.92 1.71 5.29 3.39 1.99 0.98 5.78 -36.59%
DY 1.11 0.53 2.33 1.78 1.19 0.60 2.92 -47.55%
P/NAPS 1.54 1.41 1.30 1.30 1.31 1.31 1.26 14.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 30/05/24 29/02/24 24/11/23 25/08/23 31/05/23 28/02/23 -
Price 6.30 6.25 5.65 5.22 5.15 5.00 5.20 -
P/RPS 7.15 13.78 3.39 4.36 6.50 12.24 3.02 77.73%
P/EPS 34.27 64.31 20.78 30.50 51.24 102.32 18.73 49.65%
EY 2.92 1.56 4.81 3.28 1.95 0.98 5.34 -33.15%
DY 1.11 0.48 2.12 1.72 1.17 0.60 2.69 -44.60%
P/NAPS 1.54 1.55 1.42 1.34 1.34 1.30 1.36 8.64%

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

Post a Comment