[BIPORT] QoQ Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Quarter Result
Revenue	102,694	103,012	115,983	115,449	104,943	110,347	118,027	-8.85%
YoY %	-0.31%	-11.18%	0.46%	10.01%	-4.90%	-6.51%	-	-
Horiz. %	87.01%	87.28%	98.27%	97.82%	88.91%	93.49%	100.00%	-
PBT	33,343	26,330	63,413	46,746	45,635	46,068	67,434	-37.44%
YoY %	26.64%	-58.48%	35.65%	2.43%	-0.94%	-31.68%	-	-
Horiz. %	49.45%	39.05%	94.04%	69.32%	67.67%	68.32%	100.00%	-
Tax	-9,026	-6,914	-15,343	-13,190	-12,414	-12,011	-17,656	-36.03%
YoY %	-30.55%	54.94%	-16.32%	-6.25%	-3.36%	31.97%	-	-
Horiz. %	51.12%	39.16%	86.90%	74.71%	70.31%	68.03%	100.00%	-
NP	24,317	19,416	48,070	33,556	33,221	34,057	49,778	-37.94%
YoY %	25.24%	-59.61%	43.25%	1.01%	-2.45%	-31.58%	-	-
Horiz. %	48.85%	39.01%	96.57%	67.41%	66.74%	68.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,317	19,416	48,070	33,556	33,221	34,057	49,778	-37.94%
YoY %	25.24%	-59.61%	43.25%	1.01%	-2.45%	-31.58%	-	-
Horiz. %	48.85%	39.01%	96.57%	67.41%	66.74%	68.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.07%	26.26%	24.20%	28.22%	27.20%	26.07%	26.18%	-
YoY %	3.08%	8.51%	-14.25%	3.75%	4.33%	-0.42%	-	-
Horiz. %	103.40%	100.31%	92.44%	107.79%	103.90%	99.58%	100.00%	-
Total Cost	78,377	83,596	67,913	81,893	71,722	76,290	68,249	9.65%
YoY %	-6.24%	23.09%	-17.07%	14.18%	-5.99%	11.78%	-	-
Horiz. %	114.84%	122.49%	99.51%	119.99%	105.09%	111.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	837,662	844,175	928,886	880,894	876,538	873,876	943,341	-7.60%
YoY %	-0.77%	-9.12%	5.45%	0.50%	0.30%	-7.36%	-	-
Horiz. %	88.80%	89.49%	98.47%	93.38%	92.92%	92.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	29,995	30,024	-	29,596	29,583	29,614	-	-
YoY %	-0.10%	0.00%	-	0.04%	-0.10%	0.00%	-	-
Horiz. %	101.29%	101.38%	-	99.94%	99.90%	100.00%	-	-
Div Payout %	123.35%	154.64%	-	88.20%	89.05%	86.96%	-	-
YoY %	-20.23%	0.00%	-	-0.95%	2.40%	0.00%	-	-
Horiz. %	141.85%	177.83%	-	101.43%	102.40%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	837,662	844,175	928,886	880,894	876,538	873,876	943,341	-7.60%
YoY %	-0.77%	-9.12%	5.45%	0.50%	0.30%	-7.36%	-	-
Horiz. %	88.80%	89.49%	98.47%	93.38%	92.92%	92.64%	100.00%	-
NOSH	399,934	400,329	399,916	399,952	399,771	400,199	400,144	-0.03%
YoY %	-0.10%	0.10%	-0.01%	0.05%	-0.11%	0.01%	-	-
Horiz. %	99.95%	100.05%	99.94%	99.95%	99.91%	100.01%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	23.68%	18.85%	41.45%	29.07%	31.66%	30.86%	42.18%	-
YoY %	25.62%	-54.52%	42.59%	-8.18%	2.59%	-26.84%	-	-
Horiz. %	56.14%	44.69%	98.27%	68.92%	75.06%	73.16%	100.00%	-
ROE	2.90%	2.30%	5.18%	3.81%	3.79%	3.90%	5.28%	-
YoY %	26.09%	-55.60%	35.96%	0.53%	-2.82%	-26.14%	-	-
Horiz. %	54.92%	43.56%	98.11%	72.16%	71.78%	73.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	25.68	25.73	29.00	28.87	26.25	27.57	29.50	-8.82%
YoY %	-0.19%	-11.28%	0.45%	9.98%	-4.79%	-6.54%	-	-
Horiz. %	87.05%	87.22%	98.31%	97.86%	88.98%	93.46%	100.00%	-
EPS	6.08	4.85	12.02	8.39	8.31	8.51	12.44	-37.92%
YoY %	25.36%	-59.65%	43.27%	0.96%	-2.35%	-31.59%	-	-
Horiz. %	48.87%	38.99%	96.62%	67.44%	66.80%	68.41%	100.00%	-
DPS	7.50	7.50	0.00	7.40	7.40	7.40	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	101.35%	101.35%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.0945	2.1087	2.3227	2.2025	2.1926	2.1836	2.3575	-7.57%
YoY %	-0.67%	-9.21%	5.46%	0.45%	0.41%	-7.38%	-	-
Horiz. %	88.84%	89.45%	98.52%	93.43%	93.01%	92.62%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 399,952
RPS	22.32	22.39	25.21	25.10	22.81	23.99	25.66	-8.86%
YoY %	-0.31%	-11.19%	0.44%	10.04%	-4.92%	-6.51%	-	-
Horiz. %	86.98%	87.26%	98.25%	97.82%	88.89%	93.49%	100.00%	-
EPS	5.29	4.22	10.45	7.29	7.22	7.40	10.82	-37.91%
YoY %	25.36%	-59.62%	43.35%	0.97%	-2.43%	-31.61%	-	-
Horiz. %	48.89%	39.00%	96.58%	67.38%	66.73%	68.39%	100.00%	-
DPS	6.52	6.53	0.00	6.43	6.43	6.44	0.00	-
YoY %	-0.15%	0.00%	0.00%	0.00%	-0.16%	0.00%	-	-
Horiz. %	101.24%	101.40%	0.00%	99.84%	99.84%	100.00%	-	-
NAPS	1.821	1.8352	2.0193	1.915	1.9055	1.8997	2.0507	-7.60%
YoY %	-0.77%	-9.12%	5.45%	0.50%	0.31%	-7.36%	-	-
Horiz. %	88.80%	89.49%	98.47%	93.38%	92.92%	92.64%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	6.11	6.05	5.75	5.70	5.40	6.30	6.10	-
P/RPS	23.79	23.51	19.83	19.75	20.57	22.85	20.68	9.78%
YoY %	1.19%	18.56%	0.41%	-3.99%	-9.98%	10.49%	-	-
Horiz. %	115.04%	113.68%	95.89%	95.50%	99.47%	110.49%	100.00%	-
P/EPS	100.49	124.74	47.84	67.94	64.98	74.03	49.04	61.25%
YoY %	-19.44%	160.74%	-29.58%	4.56%	-12.22%	50.96%	-	-
Horiz. %	204.91%	254.36%	97.55%	138.54%	132.50%	150.96%	100.00%	-
EY	1.00	0.80	2.09	1.47	1.54	1.35	2.04	-37.80%
YoY %	25.00%	-61.72%	42.18%	-4.55%	14.07%	-33.82%	-	-
Horiz. %	49.02%	39.22%	102.45%	72.06%	75.49%	66.18%	100.00%	-
DY	1.23	1.24	0.00	1.30	1.37	1.17	0.00	-
YoY %	-0.81%	0.00%	0.00%	-5.11%	17.09%	0.00%	-	-
Horiz. %	105.13%	105.98%	0.00%	111.11%	117.09%	100.00%	-	-
P/NAPS	2.92	2.87	2.48	2.59	2.46	2.89	2.59	8.31%
YoY %	1.74%	15.73%	-4.25%	5.28%	-14.88%	11.58%	-	-
Horiz. %	112.74%	110.81%	95.75%	100.00%	94.98%	111.58%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	26/11/09	27/08/09	28/05/09	26/02/09	27/11/08	29/08/08	30/05/08	-
Price	6.52	6.10	6.35	5.45	5.30	5.85	6.45	-
P/RPS	25.39	23.71	21.90	18.88	20.19	21.22	21.87	10.45%
YoY %	7.09%	8.26%	16.00%	-6.49%	-4.85%	-2.97%	-	-
Horiz. %	116.10%	108.41%	100.14%	86.33%	92.32%	97.03%	100.00%	-
P/EPS	107.23	125.77	52.83	64.96	63.78	68.74	51.85	62.25%
YoY %	-14.74%	138.07%	-18.67%	1.85%	-7.22%	32.57%	-	-
Horiz. %	206.81%	242.57%	101.89%	125.28%	123.01%	132.57%	100.00%	-
EY	0.93	0.80	1.89	1.54	1.57	1.45	1.93	-38.50%
YoY %	16.25%	-57.67%	22.73%	-1.91%	8.28%	-24.87%	-	-
Horiz. %	48.19%	41.45%	97.93%	79.79%	81.35%	75.13%	100.00%	-
DY	1.15	1.23	0.00	1.36	1.40	1.26	0.00	-
YoY %	-6.50%	0.00%	0.00%	-2.86%	11.11%	0.00%	-	-
Horiz. %	91.27%	97.62%	0.00%	107.94%	111.11%	100.00%	-	-
P/NAPS	3.11	2.89	2.73	2.47	2.42	2.68	2.74	8.80%
YoY %	7.61%	5.86%	10.53%	2.07%	-9.70%	-2.19%	-	-
Horiz. %	113.50%	105.47%	99.64%	90.15%	88.32%	97.81%	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