[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Cumulative Result
Revenue	287,250	200,194	106,719	359,813	263,487	178,774	89,799	116.94%
YoY %	43.49%	87.59%	-70.34%	36.56%	47.39%	99.08%	-	-
Horiz. %	319.88%	222.94%	118.84%	400.69%	293.42%	199.08%	100.00%	-
PBT	114,790	99,505	57,389	155,286	131,774	91,414	45,818	84.36%
YoY %	15.36%	73.39%	-63.04%	17.84%	44.15%	99.52%	-	-
Horiz. %	250.53%	217.17%	125.25%	338.92%	287.60%	199.52%	100.00%	-
Tax	-33,861	-29,116	-17,650	-43,596	-40,191	-27,650	-12,744	91.72%
YoY %	-16.30%	-64.96%	59.51%	-8.47%	-45.36%	-116.96%	-	-
Horiz. %	265.70%	228.47%	138.50%	342.09%	315.37%	216.96%	100.00%	-
NP	80,929	70,389	39,739	111,690	91,583	63,764	33,074	81.48%
YoY %	14.97%	77.13%	-64.42%	21.95%	43.63%	92.79%	-	-
Horiz. %	244.69%	212.82%	120.15%	337.70%	276.90%	192.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	80,929	70,389	39,739	111,690	91,583	63,764	33,074	81.48%
YoY %	14.97%	77.13%	-64.42%	21.95%	43.63%	92.79%	-	-
Horiz. %	244.69%	212.82%	120.15%	337.70%	276.90%	192.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.50%	29.26%	30.76%	28.07%	30.50%	30.25%	27.81%	-
YoY %	0.82%	-4.88%	9.58%	-7.97%	0.83%	8.77%	-	-
Horiz. %	106.08%	105.21%	110.61%	100.93%	109.67%	108.77%	100.00%	-
Total Cost	206,321	129,805	66,980	248,123	171,904	115,010	56,725	136.32%
YoY %	58.95%	93.80%	-73.01%	44.34%	49.47%	102.75%	-	-
Horiz. %	363.72%	228.83%	118.08%	437.41%	303.05%	202.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	895,859	884,821	883,302	871,781	851,161	837,732	849,765	3.58%
YoY %	1.25%	0.17%	1.32%	2.42%	1.60%	-1.42%	-	-
Horiz. %	105.42%	104.13%	103.95%	102.59%	100.16%	98.58%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Dividend
Div	80,008	79,987	40,019	80,009	79,985	60,003	-	-
YoY %	0.03%	99.87%	-49.98%	0.03%	33.30%	0.00%	-	-
Horiz. %	133.34%	133.31%	66.69%	133.34%	133.30%	100.00%	-	-
Div Payout %	98.86%	113.64%	100.70%	71.64%	87.34%	94.10%	-	-
YoY %	-13.01%	12.85%	40.56%	-17.98%	-7.18%	0.00%	-	-
Horiz. %	105.06%	120.77%	107.01%	76.13%	92.82%	100.00%	-	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Equity
Net Worth	895,859	884,821	883,302	871,781	851,161	837,732	849,765	3.58%
YoY %	1.25%	0.17%	1.32%	2.42%	1.60%	-1.42%	-	-
Horiz. %	105.42%	104.13%	103.95%	102.59%	100.16%	98.58%	100.00%	-
NOSH	400,044	399,937	400,191	400,046	399,925	400,025	399,927	0.01%
YoY %	0.03%	-0.06%	0.04%	0.03%	-0.02%	0.02%	-	-
Horiz. %	100.03%	100.00%	100.07%	100.03%	100.00%	100.02%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Ratio Analysis
NP Margin	28.17%	35.16%	37.24%	31.04%	34.76%	35.67%	36.83%	-
YoY %	-19.88%	-5.59%	19.97%	-10.70%	-2.55%	-3.15%	-	-
Horiz. %	76.49%	95.47%	101.11%	84.28%	94.38%	96.85%	100.00%	-
ROE	9.03%	7.96%	4.50%	12.81%	10.76%	7.61%	3.89%	-
YoY %	13.44%	76.89%	-64.87%	19.05%	41.39%	95.63%	-	-
Horiz. %	232.13%	204.63%	115.68%	329.31%	276.61%	195.63%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Per Share
RPS	71.80	50.06	26.67	89.94	65.88	44.69	22.45	116.91%
YoY %	43.43%	87.70%	-70.35%	36.52%	47.42%	99.06%	-	-
Horiz. %	319.82%	222.98%	118.80%	400.62%	293.45%	199.06%	100.00%	-
EPS	20.23	17.60	9.93	27.92	22.90	15.94	8.27	81.45%
YoY %	14.94%	77.24%	-64.43%	21.92%	43.66%	92.74%	-	-
Horiz. %	244.62%	212.82%	120.07%	337.61%	276.90%	192.74%	100.00%	-
DPS	20.00	20.00	10.00	20.00	20.00	15.00	0.00	-
YoY %	0.00%	100.00%	-50.00%	0.00%	33.33%	0.00%	-	-
Horiz. %	133.33%	133.33%	66.67%	133.33%	133.33%	100.00%	-	-
NAPS	2.2394	2.2124	2.2072	2.1792	2.1283	2.0942	2.1248	3.56%
YoY %	1.22%	0.24%	1.28%	2.39%	1.63%	-1.44%	-	-
Horiz. %	105.39%	104.12%	103.88%	102.56%	100.16%	98.56%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 399,820
RPS	62.45	43.52	23.20	78.22	57.28	38.86	19.52	116.96%
YoY %	43.50%	87.59%	-70.34%	36.56%	47.40%	99.08%	-	-
Horiz. %	319.93%	222.95%	118.85%	400.72%	293.44%	199.08%	100.00%	-
EPS	17.59	15.30	8.64	24.28	19.91	13.86	7.19	81.46%
YoY %	14.97%	77.08%	-64.42%	21.95%	43.65%	92.77%	-	-
Horiz. %	244.65%	212.80%	120.17%	337.69%	276.91%	192.77%	100.00%	-
DPS	17.39	17.39	8.70	17.39	17.39	13.04	0.00	-
YoY %	0.00%	99.89%	-49.97%	0.00%	33.36%	0.00%	-	-
Horiz. %	133.36%	133.36%	66.72%	133.36%	133.36%	100.00%	-	-
NAPS	1.9475	1.9235	1.9202	1.8952	1.8504	1.8212	1.8473	3.58%
YoY %	1.25%	0.17%	1.32%	2.42%	1.60%	-1.41%	-	-
Horiz. %	105.42%	104.12%	103.95%	102.59%	100.17%	98.59%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	-
Price	4.86	4.50	3.88	4.20	3.48	3.36	3.42	-
P/RPS	6.77	8.99	14.55	4.67	5.28	7.52	15.23	-41.72%
YoY %	-24.69%	-38.21%	211.56%	-11.55%	-29.79%	-50.62%	-	-
Horiz. %	44.45%	59.03%	95.54%	30.66%	34.67%	49.38%	100.00%	-
P/EPS	24.02	25.57	39.07	15.04	15.20	21.08	41.35	-30.35%
YoY %	-6.06%	-34.55%	159.77%	-1.05%	-27.89%	-49.02%	-	-
Horiz. %	58.09%	61.84%	94.49%	36.37%	36.76%	50.98%	100.00%	-
EY	4.16	3.91	2.56	6.65	6.58	4.74	2.42	43.45%
YoY %	6.39%	52.73%	-61.50%	1.06%	38.82%	95.87%	-	-
Horiz. %	171.90%	161.57%	105.79%	274.79%	271.90%	195.87%	100.00%	-
DY	4.12	4.44	2.58	4.76	5.75	4.46	0.00	-
YoY %	-7.21%	72.09%	-45.80%	-17.22%	28.92%	0.00%	-	-
Horiz. %	92.38%	99.55%	57.85%	106.73%	128.92%	100.00%	-	-
P/NAPS	2.17	2.03	1.76	1.93	1.64	1.60	1.61	21.99%
YoY %	6.90%	15.34%	-8.81%	17.68%	2.50%	-0.62%	-	-
Horiz. %	134.78%	126.09%	109.32%	119.88%	101.86%	99.38%	100.00%	-

	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/05	26/08/05	31/05/05	28/02/05	26/11/04	30/08/04	20/05/04	-
Price	4.70	4.62	4.20	3.96	3.72	3.30	3.12	-
P/RPS	6.55	9.23	15.75	4.40	5.65	7.38	13.90	-39.41%
YoY %	-29.04%	-41.40%	257.95%	-22.12%	-23.44%	-46.91%	-	-
Horiz. %	47.12%	66.40%	113.31%	31.65%	40.65%	53.09%	100.00%	-
P/EPS	23.23	26.25	42.30	14.18	16.24	20.70	37.73	-27.60%
YoY %	-11.50%	-37.94%	198.31%	-12.68%	-21.55%	-45.14%	-	-
Horiz. %	61.57%	69.57%	112.11%	37.58%	43.04%	54.86%	100.00%	-
EY	4.30	3.81	2.36	7.05	6.16	4.83	2.65	38.04%
YoY %	12.86%	61.44%	-66.52%	14.45%	27.54%	82.26%	-	-
Horiz. %	162.26%	143.77%	89.06%	266.04%	232.45%	182.26%	100.00%	-
DY	4.26	4.33	2.38	5.05	5.38	4.55	0.00	-
YoY %	-1.62%	81.93%	-52.87%	-6.13%	18.24%	0.00%	-	-
Horiz. %	93.63%	95.16%	52.31%	110.99%	118.24%	100.00%	-	-
P/NAPS	2.10	2.09	1.90	1.82	1.75	1.58	1.47	26.81%
YoY %	0.48%	10.00%	4.40%	4.00%	10.76%	7.48%	-	-
Horiz. %	142.86%	142.18%	129.25%	123.81%	119.05%	107.48%	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