[BIPORT] QoQ Quarter Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 26.95%
YoY- 2.21%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 161,969 158,944 167,162 186,270 178,185 154,314 161,051 0.37%
PBT 34,567 15,972 45,875 53,487 49,249 40,565 67,977 -36.26%
Tax -16,031 -6,529 -14,672 -9,376 -14,502 -16,768 -17,382 -5.24%
NP 18,536 9,443 31,203 44,111 34,747 23,797 50,595 -48.76%
-
NP to SH 18,536 9,443 31,203 44,111 34,747 23,797 50,595 -48.76%
-
Tax Rate 46.38% 40.88% 31.98% 17.53% 29.45% 41.34% 25.57% -
Total Cost 143,433 149,501 135,959 142,159 143,438 130,517 110,456 19.00%
-
Net Worth 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 -0.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,200 18,400 - 23,000 18,400 27,600 - -
Div Payout % 49.63% 194.85% - 52.14% 52.95% 115.98% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 -0.41%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.44% 5.94% 18.67% 23.68% 19.50% 15.42% 31.42% -
ROE 1.54% 0.79% 2.51% 3.64% 2.91% 2.02% 4.19% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.21 34.55 36.34 40.49 38.74 33.55 35.01 0.38%
EPS 4.03 2.05 6.78 9.59 7.55 5.17 11.00 -48.76%
DPS 2.00 4.00 0.00 5.00 4.00 6.00 0.00 -
NAPS 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 -0.41%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 35.21 34.55 36.34 40.49 38.74 33.55 35.01 0.38%
EPS 4.03 2.05 6.78 9.59 7.55 5.17 11.00 -48.76%
DPS 2.00 4.00 0.00 5.00 4.00 6.00 0.00 -
NAPS 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.23 5.52 5.90 5.95 5.89 6.07 6.15 -
P/RPS 14.85 15.98 16.24 14.69 15.21 18.09 17.57 -10.59%
P/EPS 129.79 268.90 86.98 62.05 77.98 117.33 55.91 75.23%
EY 0.77 0.37 1.15 1.61 1.28 0.85 1.79 -42.98%
DY 0.38 0.72 0.00 0.84 0.68 0.99 0.00 -
P/NAPS 2.01 2.13 2.18 2.26 2.27 2.37 2.34 -9.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 -
Price 5.00 5.45 5.80 5.90 6.05 5.96 6.31 -
P/RPS 14.20 15.77 15.96 14.57 15.62 17.77 18.02 -14.67%
P/EPS 124.08 265.49 85.50 61.53 80.09 115.21 57.37 67.16%
EY 0.81 0.38 1.17 1.63 1.25 0.87 1.74 -39.90%
DY 0.40 0.73 0.00 0.85 0.66 1.01 0.00 -
P/NAPS 1.92 2.11 2.14 2.24 2.33 2.33 2.40 -13.81%

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