[BIPORT] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	446,722	448,766	441,919	434,358	428,157	417,171	413,243	5.32%
YoY %	-0.46%	1.55%	1.74%	1.45%	2.63%	0.95%	-	-
Horiz. %	108.10%	108.60%	106.94%	105.11%	103.61%	100.95%	100.00%	-
PBT	201,862	205,883	194,188	192,252	198,892	189,194	194,056	2.66%
YoY %	-1.95%	6.02%	1.01%	-3.34%	5.13%	-2.51%	-	-
Horiz. %	104.02%	106.09%	100.07%	99.07%	102.49%	97.49%	100.00%	-
Tax	-52,958	-55,271	-54,772	-53,866	-55,583	-53,549	-51,738	1.56%
YoY %	4.18%	-0.91%	-1.68%	3.09%	-3.80%	-3.50%	-	-
Horiz. %	102.36%	106.83%	105.86%	104.11%	107.43%	103.50%	100.00%	-
NP	148,904	150,612	139,416	138,386	143,309	135,645	142,318	3.05%
YoY %	-1.13%	8.03%	0.74%	-3.44%	5.65%	-4.69%	-	-
Horiz. %	104.63%	105.83%	97.96%	97.24%	100.70%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,904	150,612	139,416	138,386	143,309	135,645	142,318	3.05%
YoY %	-1.13%	8.03%	0.74%	-3.44%	5.65%	-4.69%	-	-
Horiz. %	104.63%	105.83%	97.96%	97.24%	100.70%	95.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.23%	26.85%	28.21%	28.02%	27.95%	28.30%	26.66%	-
YoY %	-2.31%	-4.82%	0.68%	0.25%	-1.24%	6.15%	-	-
Horiz. %	98.39%	100.71%	105.81%	105.10%	104.84%	106.15%	100.00%	-
Total Cost	297,818	298,154	302,503	295,972	284,848	281,526	270,925	6.50%
YoY %	-0.11%	-1.44%	2.21%	3.91%	1.18%	3.91%	-	-
Horiz. %	109.93%	110.05%	111.66%	109.24%	105.14%	103.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	928,886	880,894	876,538	873,876	943,341	893,239	899,828	2.13%
YoY %	5.45%	0.50%	0.30%	-7.36%	5.61%	-0.73%	-	-
Horiz. %	103.23%	97.90%	97.41%	97.12%	104.84%	99.27%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	88,794	88,794	139,197	149,603	160,009	160,009	119,999	-18.17%
YoY %	0.00%	-36.21%	-6.96%	-6.50%	0.00%	33.34%	-	-
Horiz. %	74.00%	74.00%	116.00%	124.67%	133.34%	133.34%	100.00%	-
Div Payout %	59.63%	58.96%	99.84%	108.11%	111.65%	117.96%	84.32%	-
YoY %	1.14%	-40.95%	-7.65%	-3.17%	-5.35%	39.90%	-	-
Horiz. %	70.72%	69.92%	118.41%	128.21%	132.41%	139.90%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	928,886	880,894	876,538	873,876	943,341	893,239	899,828	2.13%
YoY %	5.45%	0.50%	0.30%	-7.36%	5.61%	-0.73%	-	-
Horiz. %	103.23%	97.90%	97.41%	97.12%	104.84%	99.27%	100.00%	-
NOSH	399,916	399,952	399,771	400,199	400,144	399,999	399,888	0.00%
YoY %	-0.01%	0.05%	-0.11%	0.01%	0.04%	0.03%	-	-
Horiz. %	100.01%	100.02%	99.97%	100.08%	100.06%	100.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	33.33%	33.56%	31.55%	31.86%	33.47%	32.52%	34.44%	-
YoY %	-0.69%	6.37%	-0.97%	-4.81%	2.92%	-5.57%	-	-
Horiz. %	96.78%	97.44%	91.61%	92.51%	97.18%	94.43%	100.00%	-
ROE	16.03%	17.10%	15.91%	15.84%	15.19%	15.19%	15.82%	-
YoY %	-6.26%	7.48%	0.44%	4.28%	0.00%	-3.98%	-	-
Horiz. %	101.33%	108.09%	100.57%	100.13%	96.02%	96.02%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	111.70	112.20	110.54	108.54	107.00	104.29	103.34	5.31%
YoY %	-0.45%	1.50%	1.84%	1.44%	2.60%	0.92%	-	-
Horiz. %	108.09%	108.57%	106.97%	105.03%	103.54%	100.92%	100.00%	-
EPS	37.23	37.66	34.87	34.58	35.81	33.91	35.59	3.04%
YoY %	-1.14%	8.00%	0.84%	-3.43%	5.60%	-4.72%	-	-
Horiz. %	104.61%	105.82%	97.98%	97.16%	100.62%	95.28%	100.00%	-
DPS	22.20	22.20	34.80	37.40	40.00	40.00	30.00	-18.17%
YoY %	0.00%	-36.21%	-6.95%	-6.50%	0.00%	33.33%	-	-
Horiz. %	74.00%	74.00%	116.00%	124.67%	133.33%	133.33%	100.00%	-
NAPS	2.3227	2.2025	2.1926	2.1836	2.3575	2.2331	2.2502	2.13%
YoY %	5.46%	0.45%	0.41%	-7.38%	5.57%	-0.76%	-	-
Horiz. %	103.22%	97.88%	97.44%	97.04%	104.77%	99.24%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 400,199
RPS	97.11	97.56	96.07	94.43	93.08	90.69	89.84	5.31%
YoY %	-0.46%	1.55%	1.74%	1.45%	2.64%	0.95%	-	-
Horiz. %	108.09%	108.59%	106.93%	105.11%	103.61%	100.95%	100.00%	-
EPS	32.37	32.74	30.31	30.08	31.15	29.49	30.94	3.05%
YoY %	-1.13%	8.02%	0.76%	-3.43%	5.63%	-4.69%	-	-
Horiz. %	104.62%	105.82%	97.96%	97.22%	100.68%	95.31%	100.00%	-
DPS	19.30	19.30	30.26	32.52	34.78	34.78	26.09	-18.19%
YoY %	0.00%	-36.22%	-6.95%	-6.50%	0.00%	33.31%	-	-
Horiz. %	73.97%	73.97%	115.98%	124.65%	133.31%	133.31%	100.00%	-
NAPS	2.0193	1.915	1.9055	1.8997	2.0507	1.9418	1.9561	2.14%
YoY %	5.45%	0.50%	0.31%	-7.36%	5.61%	-0.73%	-	-
Horiz. %	103.23%	97.90%	97.41%	97.12%	104.84%	99.27%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	5.75	5.70	5.40	6.30	6.10	6.10	6.55	-
P/RPS	5.15	5.08	4.88	5.80	5.70	5.85	6.34	-12.93%
YoY %	1.38%	4.10%	-15.86%	1.75%	-2.56%	-7.73%	-	-
Horiz. %	81.23%	80.13%	76.97%	91.48%	89.91%	92.27%	100.00%	-
P/EPS	15.44	15.14	15.48	18.22	17.03	17.99	18.40	-11.02%
YoY %	1.98%	-2.20%	-15.04%	6.99%	-5.34%	-2.23%	-	-
Horiz. %	83.91%	82.28%	84.13%	99.02%	92.55%	97.77%	100.00%	-
EY	6.48	6.61	6.46	5.49	5.87	5.56	5.43	12.49%
YoY %	-1.97%	2.32%	17.67%	-6.47%	5.58%	2.39%	-	-
Horiz. %	119.34%	121.73%	118.97%	101.10%	108.10%	102.39%	100.00%	-
DY	3.86	3.89	6.44	5.94	6.56	6.56	4.58	-10.76%
YoY %	-0.77%	-39.60%	8.42%	-9.45%	0.00%	43.23%	-	-
Horiz. %	84.28%	84.93%	140.61%	129.69%	143.23%	143.23%	100.00%	-
P/NAPS	2.48	2.59	2.46	2.89	2.59	2.73	2.91	-10.10%
YoY %	-4.25%	5.28%	-14.88%	11.58%	-5.13%	-6.19%	-	-
Horiz. %	85.22%	89.00%	84.54%	99.31%	89.00%	93.81%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	26/02/09	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	-
Price	6.35	5.45	5.30	5.85	6.45	5.80	6.40	-
P/RPS	5.68	4.86	4.79	5.39	6.03	5.56	6.19	-5.56%
YoY %	16.87%	1.46%	-11.13%	-10.61%	8.45%	-10.18%	-	-
Horiz. %	91.76%	78.51%	77.38%	87.08%	97.42%	89.82%	100.00%	-
P/EPS	17.05	14.47	15.20	16.92	18.01	17.10	17.98	-3.47%
YoY %	17.83%	-4.80%	-10.17%	-6.05%	5.32%	-4.89%	-	-
Horiz. %	94.83%	80.48%	84.54%	94.10%	100.17%	95.11%	100.00%	-
EY	5.86	6.91	6.58	5.91	5.55	5.85	5.56	3.56%
YoY %	-15.20%	5.02%	11.34%	6.49%	-5.13%	5.22%	-	-
Horiz. %	105.40%	124.28%	118.35%	106.29%	99.82%	105.22%	100.00%	-
DY	3.50	4.07	6.57	6.39	6.20	6.90	4.69	-17.71%
YoY %	-14.00%	-38.05%	2.82%	3.06%	-10.14%	47.12%	-	-
Horiz. %	74.63%	86.78%	140.09%	136.25%	132.20%	147.12%	100.00%	-
P/NAPS	2.73	2.47	2.42	2.68	2.74	2.60	2.84	-2.59%
YoY %	10.53%	2.07%	-9.70%	-2.19%	5.38%	-8.45%	-	-
Horiz. %	96.13%	86.97%	85.21%	94.37%	96.48%	91.55%	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