[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	493,551	315,365	161,051	583,616	417,502	279,069	141,900	129.38%
YoY %	56.50%	95.82%	-72.40%	39.79%	49.61%	96.67%	-	-
Horiz. %	347.82%	222.24%	113.50%	411.29%	294.22%	196.67%	100.00%	-
PBT	157,791	108,542	67,977	200,979	140,263	91,333	54,068	104.08%
YoY %	45.37%	59.67%	-66.18%	43.29%	53.57%	68.92%	-	-
Horiz. %	291.84%	200.75%	125.73%	371.72%	259.42%	168.92%	100.00%	-
Tax	-48,652	-34,150	-17,382	-51,140	-33,582	-21,261	-13,931	130.01%
YoY %	-42.47%	-96.47%	66.01%	-52.28%	-57.95%	-52.62%	-	-
Horiz. %	349.24%	245.14%	124.77%	367.09%	241.06%	152.62%	100.00%	-
NP	109,139	74,392	50,595	149,839	106,681	70,072	40,137	94.69%
YoY %	46.71%	47.03%	-66.23%	40.46%	52.24%	74.58%	-	-
Horiz. %	271.92%	185.35%	126.06%	373.32%	265.79%	174.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	109,139	74,392	50,595	149,839	106,681	70,072	40,137	94.69%
YoY %	46.71%	47.03%	-66.23%	40.46%	52.24%	74.58%	-	-
Horiz. %	271.92%	185.35%	126.06%	373.32%	265.79%	174.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.83%	31.46%	25.57%	25.45%	23.94%	23.28%	25.77%	-
YoY %	-2.00%	23.03%	0.47%	6.31%	2.84%	-9.66%	-	-
Horiz. %	119.64%	122.08%	99.22%	98.76%	92.90%	90.34%	100.00%	-
Total Cost	384,412	240,973	110,456	433,777	310,821	208,997	101,763	142.35%
YoY %	59.52%	118.16%	-74.54%	39.56%	48.72%	105.38%	-	-
Horiz. %	377.75%	236.80%	108.54%	426.26%	305.44%	205.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,192,182	1,175,852	1,207,270	1,156,669	1,141,076	1,132,106	1,157,360	1.99%
YoY %	1.39%	-2.60%	4.37%	1.37%	0.79%	-2.18%	-	-
Horiz. %	103.01%	101.60%	104.31%	99.94%	98.59%	97.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	46,000	27,600	-	82,800	55,200	27,600	-	-
YoY %	66.67%	0.00%	-	50.00%	100.00%	0.00%	-	-
Horiz. %	166.67%	100.00%	-	300.00%	200.00%	100.00%	-	-
Div Payout %	42.15%	37.10%	-	55.26%	51.74%	39.39%	-	-
YoY %	13.61%	0.00%	-	6.80%	31.35%	0.00%	-	-
Horiz. %	107.01%	94.19%	-	140.29%	131.35%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,192,182	1,175,852	1,207,270	1,156,669	1,141,076	1,132,106	1,157,360	1.99%
YoY %	1.39%	-2.60%	4.37%	1.37%	0.79%	-2.18%	-	-
Horiz. %	103.01%	101.60%	104.31%	99.94%	98.59%	97.82%	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%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	22.11%	23.59%	31.42%	25.67%	25.55%	25.11%	28.29%	-
YoY %	-6.27%	-24.92%	22.40%	0.47%	1.75%	-11.24%	-	-
Horiz. %	78.15%	83.39%	111.06%	90.74%	90.31%	88.76%	100.00%	-
ROE	9.15%	6.33%	4.19%	12.95%	9.35%	6.19%	3.47%	-
YoY %	44.55%	51.07%	-67.64%	38.50%	51.05%	78.39%	-	-
Horiz. %	263.69%	182.42%	120.75%	373.20%	269.45%	178.39%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	107.29	68.56	35.01	126.87	90.76	60.67	30.85	129.37%
YoY %	56.49%	95.83%	-72.40%	39.79%	49.60%	96.66%	-	-
Horiz. %	347.78%	222.24%	113.48%	411.25%	294.20%	196.66%	100.00%	-
EPS	23.73	16.17	11.00	32.57	23.19	15.24	8.73	94.65%
YoY %	46.75%	47.00%	-66.23%	40.45%	52.17%	74.57%	-	-
Horiz. %	271.82%	185.22%	126.00%	373.08%	265.64%	174.57%	100.00%	-
DPS	10.00	6.00	0.00	18.00	12.00	6.00	0.00	-
YoY %	66.67%	0.00%	0.00%	50.00%	100.00%	0.00%	-	-
Horiz. %	166.67%	100.00%	0.00%	300.00%	200.00%	100.00%	-	-
NAPS	2.5917	2.5562	2.6245	2.5145	2.4806	2.4611	2.516	1.99%
YoY %	1.39%	-2.60%	4.37%	1.37%	0.79%	-2.18%	-	-
Horiz. %	103.01%	101.60%	104.31%	99.94%	98.59%	97.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	107.35	68.59	35.03	126.94	90.81	60.70	30.86	129.40%
YoY %	56.51%	95.80%	-72.40%	39.79%	49.60%	96.69%	-	-
Horiz. %	347.86%	222.26%	113.51%	411.34%	294.26%	196.69%	100.00%	-
EPS	23.74	16.18	11.00	32.59	23.20	15.24	8.73	94.70%
YoY %	46.72%	47.09%	-66.25%	40.47%	52.23%	74.57%	-	-
Horiz. %	271.94%	185.34%	126.00%	373.31%	265.75%	174.57%	100.00%	-
DPS	10.00	6.00	0.00	18.01	12.01	6.00	0.00	-
YoY %	66.67%	0.00%	0.00%	49.96%	100.17%	0.00%	-	-
Horiz. %	166.67%	100.00%	0.00%	300.17%	200.17%	100.00%	-	-
NAPS	2.593	2.5575	2.6258	2.5158	2.4818	2.4623	2.5173	1.99%
YoY %	1.39%	-2.60%	4.37%	1.37%	0.79%	-2.18%	-	-
Horiz. %	103.01%	101.60%	104.31%	99.94%	98.59%	97.82%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	5.89	6.07	6.15	6.28	6.65	7.00	6.82	-
P/RPS	5.49	8.85	17.57	4.95	7.33	11.54	22.11	-60.46%
YoY %	-37.97%	-49.63%	254.95%	-32.47%	-36.48%	-47.81%	-	-
Horiz. %	24.83%	40.03%	79.47%	22.39%	33.15%	52.19%	100.00%	-
P/EPS	24.83	37.53	55.91	19.28	28.67	45.95	78.16	-53.40%
YoY %	-33.84%	-32.87%	189.99%	-32.75%	-37.61%	-41.21%	-	-
Horiz. %	31.77%	48.02%	71.53%	24.67%	36.68%	58.79%	100.00%	-
EY	4.03	2.66	1.79	5.19	3.49	2.18	1.28	114.66%
YoY %	51.50%	48.60%	-65.51%	48.71%	60.09%	70.31%	-	-
Horiz. %	314.84%	207.81%	139.84%	405.47%	272.66%	170.31%	100.00%	-
DY	1.70	0.99	0.00	2.87	1.80	0.86	0.00	-
YoY %	71.72%	0.00%	0.00%	59.44%	109.30%	0.00%	-	-
Horiz. %	197.67%	115.12%	0.00%	333.72%	209.30%	100.00%	-	-
P/NAPS	2.27	2.37	2.34	2.50	2.68	2.84	2.71	-11.13%
YoY %	-4.22%	1.28%	-6.40%	-6.72%	-5.63%	4.80%	-	-
Horiz. %	83.76%	87.45%	86.35%	92.25%	98.89%	104.80%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	24/08/17	23/05/17	27/02/17	21/11/16	26/08/16	26/05/16	-
Price	6.05	5.96	6.31	6.03	6.28	6.80	7.00	-
P/RPS	5.64	8.69	18.02	4.75	6.92	11.21	22.69	-60.43%
YoY %	-35.10%	-51.78%	279.37%	-31.36%	-38.27%	-50.59%	-	-
Horiz. %	24.86%	38.30%	79.42%	20.93%	30.50%	49.41%	100.00%	-
P/EPS	25.50	36.85	57.37	18.51	27.08	44.64	80.23	-53.39%
YoY %	-30.80%	-35.77%	209.94%	-31.65%	-39.34%	-44.36%	-	-
Horiz. %	31.78%	45.93%	71.51%	23.07%	33.75%	55.64%	100.00%	-
EY	3.92	2.71	1.74	5.40	3.69	2.24	1.25	114.09%
YoY %	44.65%	55.75%	-67.78%	46.34%	64.73%	79.20%	-	-
Horiz. %	313.60%	216.80%	139.20%	432.00%	295.20%	179.20%	100.00%	-
DY	1.65	1.01	0.00	2.99	1.91	0.88	0.00	-
YoY %	63.37%	0.00%	0.00%	56.54%	117.05%	0.00%	-	-
Horiz. %	187.50%	114.77%	0.00%	339.77%	217.05%	100.00%	-	-
P/NAPS	2.33	2.33	2.40	2.40	2.53	2.76	2.78	-11.09%
YoY %	0.00%	-2.92%	0.00%	-5.14%	-8.33%	-0.72%	-	-
Horiz. %	83.81%	83.81%	86.33%	86.33%	91.01%	99.28%	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