[BIPORT] QoQ 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- 36.81%
YoY- 13.38%
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 196,899 208,673 214,840 186,525 176,324 187,893 200,860 -1.32%
PBT 53,794 57,859 53,918 44,782 28,557 31,642 47,522 8.62%
Tax -13,948 -13,151 -7,579 -12,289 -4,807 -9,163 -11,811 11.73%
NP 39,846 44,708 46,339 32,493 23,750 22,479 35,711 7.58%
-
NP to SH 39,846 44,708 46,339 32,493 23,750 22,479 35,711 7.58%
-
Tax Rate 25.93% 22.73% 14.06% 27.44% 16.83% 28.96% 24.85% -
Total Cost 157,053 163,965 168,501 154,032 152,574 165,414 165,149 -3.29%
-
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 18,400 13,800 13,800 13,800 13,800 13,800 13,800 21.16%
Div Payout % 46.18% 30.87% 29.78% 42.47% 58.11% 61.39% 38.64% -
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 20.24% 21.42% 21.57% 17.42% 13.47% 11.96% 17.78% -
ROE 2.12% 2.41% 2.54% 1.81% 1.34% 1.27% 2.04% -
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 42.80 45.36 46.70 40.55 38.33 40.85 43.67 -1.33%
EPS 8.66 9.72 10.07 7.06 5.16 4.89 7.76 7.59%
DPS 4.00 3.00 3.00 3.00 3.00 3.00 3.00 21.16%
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 42.80 45.36 46.70 40.55 38.33 40.85 43.67 -1.33%
EPS 8.66 9.72 10.07 7.06 5.16 4.89 7.76 7.59%
DPS 4.00 3.00 3.00 3.00 3.00 3.00 3.00 21.16%
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 14.72 12.57 11.01 12.45 13.20 12.27 10.99 21.53%
P/EPS 72.73 58.65 51.02 71.49 98.00 102.52 61.83 11.44%
EY 1.37 1.71 1.96 1.40 1.02 0.98 1.62 -10.58%
DY 0.63 0.53 0.58 0.59 0.59 0.60 0.62 1.07%
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 14.72 13.78 12.10 12.87 13.44 12.24 11.91 15.18%
P/EPS 72.73 64.31 56.09 73.90 99.75 102.32 66.98 5.64%
EY 1.37 1.56 1.78 1.35 1.00 0.98 1.49 -5.44%
DY 0.63 0.48 0.53 0.57 0.58 0.60 0.58 5.67%
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