[BIPORT] QoQ Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Quarter Result
Revenue	115,449	104,943	110,347	118,027	108,602	97,382	104,146	7.07%
YoY %	10.01%	-4.90%	-6.51%	8.68%	11.52%	-6.49%	-	-
Horiz. %	110.85%	100.77%	105.95%	113.33%	104.28%	93.51%	100.00%	-
PBT	46,746	45,635	46,068	67,434	35,051	43,699	52,708	-7.65%
YoY %	2.43%	-0.94%	-31.68%	92.39%	-19.79%	-17.09%	-	-
Horiz. %	88.69%	86.58%	87.40%	127.94%	66.50%	82.91%	100.00%	-
Tax	-13,190	-12,414	-12,011	-17,656	-12,691	-11,508	-13,728	-2.61%
YoY %	-6.25%	-3.36%	31.97%	-39.12%	-10.28%	16.17%	-	-
Horiz. %	96.08%	90.43%	87.49%	128.61%	92.45%	83.83%	100.00%	-
NP	33,556	33,221	34,057	49,778	22,360	32,191	38,980	-9.46%
YoY %	1.01%	-2.45%	-31.58%	122.62%	-30.54%	-17.42%	-	-
Horiz. %	86.09%	85.23%	87.37%	127.70%	57.36%	82.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,556	33,221	34,057	49,778	22,360	32,191	38,980	-9.46%
YoY %	1.01%	-2.45%	-31.58%	122.62%	-30.54%	-17.42%	-	-
Horiz. %	86.09%	85.23%	87.37%	127.70%	57.36%	82.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.22%	27.20%	26.07%	26.18%	36.21%	26.33%	26.05%	-
YoY %	3.75%	4.33%	-0.42%	-27.70%	37.52%	1.07%	-	-
Horiz. %	108.33%	104.41%	100.08%	100.50%	139.00%	101.07%	100.00%	-
Total Cost	81,893	71,722	76,290	68,249	86,242	65,191	65,166	16.37%
YoY %	14.18%	-5.99%	11.78%	-20.86%	32.29%	0.04%	-	-
Horiz. %	125.67%	110.06%	117.07%	104.73%	132.34%	100.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	880,894	876,538	873,876	943,341	893,239	899,828	897,540	-1.23%
YoY %	0.50%	0.30%	-7.36%	5.61%	-0.73%	0.25%	-	-
Horiz. %	98.15%	97.66%	97.36%	105.10%	99.52%	100.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	29,596	29,583	29,614	-	79,999	39,988	40,020	-18.14%
YoY %	0.04%	-0.10%	0.00%	-	100.06%	-0.08%	-	-
Horiz. %	73.95%	73.92%	74.00%	-	199.90%	99.92%	100.00%	-
Div Payout %	88.20%	89.05%	86.96%	-	357.78%	124.22%	102.67%	-
YoY %	-0.95%	2.40%	0.00%	-	188.02%	20.99%	-	-
Horiz. %	85.91%	86.73%	84.70%	-	348.48%	120.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	880,894	876,538	873,876	943,341	893,239	899,828	897,540	-1.23%
YoY %	0.50%	0.30%	-7.36%	5.61%	-0.73%	0.25%	-	-
Horiz. %	98.15%	97.66%	97.36%	105.10%	99.52%	100.25%	100.00%	-
NOSH	399,952	399,771	400,199	400,144	399,999	399,888	400,205	-0.04%
YoY %	0.05%	-0.11%	0.01%	0.04%	0.03%	-0.08%	-	-
Horiz. %	99.94%	99.89%	100.00%	99.98%	99.95%	99.92%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	29.07%	31.66%	30.86%	42.18%	20.59%	33.06%	37.43%	-
YoY %	-8.18%	2.59%	-26.84%	104.86%	-37.72%	-11.68%	-	-
Horiz. %	77.66%	84.58%	82.45%	112.69%	55.01%	88.32%	100.00%	-
ROE	3.81%	3.79%	3.90%	5.28%	2.50%	3.58%	4.34%	-
YoY %	0.53%	-2.82%	-26.14%	111.20%	-30.17%	-17.51%	-	-
Horiz. %	87.79%	87.33%	89.86%	121.66%	57.60%	82.49%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	28.87	26.25	27.57	29.50	27.15	24.35	26.02	7.14%
YoY %	9.98%	-4.79%	-6.54%	8.66%	11.50%	-6.42%	-	-
Horiz. %	110.95%	100.88%	105.96%	113.37%	104.34%	93.58%	100.00%	-
EPS	8.39	8.31	8.51	12.44	5.59	8.05	9.74	-9.42%
YoY %	0.96%	-2.35%	-31.59%	122.54%	-30.56%	-17.35%	-	-
Horiz. %	86.14%	85.32%	87.37%	127.72%	57.39%	82.65%	100.00%	-
DPS	7.40	7.40	7.40	0.00	20.00	10.00	10.00	-18.11%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	74.00%	74.00%	74.00%	0.00%	200.00%	100.00%	100.00%	-
NAPS	2.2025	2.1926	2.1836	2.3575	2.2331	2.2502	2.2427	-1.19%
YoY %	0.45%	0.41%	-7.38%	5.57%	-0.76%	0.33%	-	-
Horiz. %	98.21%	97.77%	97.36%	105.12%	99.57%	100.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 400,144
RPS	25.10	22.81	23.99	25.66	23.61	21.17	22.64	7.08%
YoY %	10.04%	-4.92%	-6.51%	8.68%	11.53%	-6.49%	-	-
Horiz. %	110.87%	100.75%	105.96%	113.34%	104.28%	93.51%	100.00%	-
EPS	7.29	7.22	7.40	10.82	4.86	7.00	8.47	-9.47%
YoY %	0.97%	-2.43%	-31.61%	122.63%	-30.57%	-17.36%	-	-
Horiz. %	86.07%	85.24%	87.37%	127.74%	57.38%	82.64%	100.00%	-
DPS	6.43	6.43	6.44	0.00	17.39	8.69	8.70	-18.18%
YoY %	0.00%	-0.16%	0.00%	0.00%	100.12%	-0.11%	-	-
Horiz. %	73.91%	73.91%	74.02%	0.00%	199.89%	99.89%	100.00%	-
NAPS	1.915	1.9055	1.8997	2.0507	1.9418	1.9561	1.9512	-1.23%
YoY %	0.50%	0.31%	-7.36%	5.61%	-0.73%	0.25%	-	-
Horiz. %	98.14%	97.66%	97.36%	105.10%	99.52%	100.25%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	5.70	5.40	6.30	6.10	6.10	6.55	6.00	-
P/RPS	19.75	20.57	22.85	20.68	22.47	26.90	23.06	-9.77%
YoY %	-3.99%	-9.98%	10.49%	-7.97%	-16.47%	16.65%	-	-
Horiz. %	85.65%	89.20%	99.09%	89.68%	97.44%	116.65%	100.00%	-
P/EPS	67.94	64.98	74.03	49.04	109.12	81.37	61.60	6.71%
YoY %	4.56%	-12.22%	50.96%	-55.06%	34.10%	32.09%	-	-
Horiz. %	110.29%	105.49%	120.18%	79.61%	177.14%	132.09%	100.00%	-
EY	1.47	1.54	1.35	2.04	0.92	1.23	1.62	-6.24%
YoY %	-4.55%	14.07%	-33.82%	121.74%	-25.20%	-24.07%	-	-
Horiz. %	90.74%	95.06%	83.33%	125.93%	56.79%	75.93%	100.00%	-
DY	1.30	1.37	1.17	0.00	3.28	1.53	1.67	-15.31%
YoY %	-5.11%	17.09%	0.00%	0.00%	114.38%	-8.38%	-	-
Horiz. %	77.84%	82.04%	70.06%	0.00%	196.41%	91.62%	100.00%	-
P/NAPS	2.59	2.46	2.89	2.59	2.73	2.91	2.68	-2.24%
YoY %	5.28%	-14.88%	11.58%	-5.13%	-6.19%	8.58%	-	-
Horiz. %	96.64%	91.79%	107.84%	96.64%	101.87%	108.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	-
Price	5.45	5.30	5.85	6.45	5.80	6.40	6.00	-
P/RPS	18.88	20.19	21.22	21.87	21.36	26.28	23.06	-12.42%
YoY %	-6.49%	-4.85%	-2.97%	2.39%	-18.72%	13.96%	-	-
Horiz. %	81.87%	87.55%	92.02%	94.84%	92.63%	113.96%	100.00%	-
P/EPS	64.96	63.78	68.74	51.85	103.76	79.50	61.60	3.58%
YoY %	1.85%	-7.22%	32.57%	-50.03%	30.52%	29.06%	-	-
Horiz. %	105.45%	103.54%	111.59%	84.17%	168.44%	129.06%	100.00%	-
EY	1.54	1.57	1.45	1.93	0.96	1.26	1.62	-3.30%
YoY %	-1.91%	8.28%	-24.87%	101.04%	-23.81%	-22.22%	-	-
Horiz. %	95.06%	96.91%	89.51%	119.14%	59.26%	77.78%	100.00%	-
DY	1.36	1.40	1.26	0.00	3.45	1.56	1.67	-12.73%
YoY %	-2.86%	11.11%	0.00%	0.00%	121.15%	-6.59%	-	-
Horiz. %	81.44%	83.83%	75.45%	0.00%	206.59%	93.41%	100.00%	-
P/NAPS	2.47	2.42	2.68	2.74	2.60	2.84	2.68	-5.27%
YoY %	2.07%	-9.70%	-2.19%	5.38%	-8.45%	5.97%	-	-
Horiz. %	92.16%	90.30%	100.00%	102.24%	97.01%	105.97%	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