[BIPORT] QoQ TTM Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	445,469	440,927	439,047	437,138	439,387	446,722	448,766	-0.49%
YoY %	1.03%	0.43%	0.44%	-0.51%	-1.64%	-0.46%	-	-
Horiz. %	99.27%	98.25%	97.83%	97.41%	97.91%	99.54%	100.00%	-
PBT	182,570	163,913	173,518	169,832	182,124	201,862	205,883	-7.71%
YoY %	11.38%	-5.54%	2.17%	-6.75%	-9.78%	-1.95%	-	-
Horiz. %	88.68%	79.61%	84.28%	82.49%	88.46%	98.05%	100.00%	-
Tax	-47,218	-42,485	-44,760	-44,473	-47,861	-52,958	-55,271	-9.99%
YoY %	-11.14%	5.08%	-0.65%	7.08%	9.62%	4.18%	-	-
Horiz. %	85.43%	76.87%	80.98%	80.46%	86.59%	95.82%	100.00%	-
NP	135,352	121,428	128,758	125,359	134,263	148,904	150,612	-6.89%
YoY %	11.47%	-5.69%	2.71%	-6.63%	-9.83%	-1.13%	-	-
Horiz. %	89.87%	80.62%	85.49%	83.23%	89.14%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,352	121,428	128,758	125,359	134,263	148,904	150,612	-6.89%
YoY %	11.47%	-5.69%	2.71%	-6.63%	-9.83%	-1.13%	-	-
Horiz. %	89.87%	80.62%	85.49%	83.23%	89.14%	98.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	25.92%	25.80%	26.19%	26.28%	26.23%	26.85%	-
YoY %	-0.23%	0.47%	-1.49%	-0.34%	0.19%	-2.31%	-	-
Horiz. %	96.31%	96.54%	96.09%	97.54%	97.88%	97.69%	100.00%	-
Total Cost	310,117	319,499	310,289	311,779	305,124	297,818	298,154	2.66%
YoY %	-2.94%	2.97%	-0.48%	2.18%	2.45%	-0.11%	-	-
Horiz. %	104.01%	107.16%	104.07%	104.57%	102.34%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	828,343	885,085	845,159	837,662	844,175	928,886	880,894	-4.02%
YoY %	-6.41%	4.72%	0.89%	-0.77%	-9.12%	5.45%	-	-
Horiz. %	94.03%	100.48%	95.94%	95.09%	95.83%	105.45%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	119,988	120,031	120,031	119,212	89,204	88,794	88,794	22.29%
YoY %	-0.04%	0.00%	0.69%	33.64%	0.46%	0.00%	-	-
Horiz. %	135.13%	135.18%	135.18%	134.26%	100.46%	100.00%	100.00%	-
Div Payout %	88.65%	98.85%	93.22%	95.10%	66.44%	59.63%	58.96%	-
YoY %	-10.32%	6.04%	-1.98%	43.14%	11.42%	1.14%	-	-
Horiz. %	150.36%	167.66%	158.11%	161.30%	112.69%	101.14%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	828,343	885,085	845,159	837,662	844,175	928,886	880,894	-4.02%
YoY %	-6.41%	4.72%	0.89%	-0.77%	-9.12%	5.45%	-	-
Horiz. %	94.03%	100.48%	95.94%	95.09%	95.83%	105.45%	100.00%	-
NOSH	399,760	399,803	400,075	399,934	400,329	399,916	399,952	-0.03%
YoY %	-0.01%	-0.07%	0.04%	-0.10%	0.10%	-0.01%	-	-
Horiz. %	99.95%	99.96%	100.03%	100.00%	100.09%	99.99%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	30.38%	27.54%	29.33%	28.68%	30.56%	33.33%	33.56%	-
YoY %	10.31%	-6.10%	2.27%	-6.15%	-8.31%	-0.69%	-	-
Horiz. %	90.52%	82.06%	87.40%	85.46%	91.06%	99.31%	100.00%	-
ROE	16.34%	13.72%	15.23%	14.97%	15.90%	16.03%	17.10%	-
YoY %	19.10%	-9.91%	1.74%	-5.85%	-0.81%	-6.26%	-	-
Horiz. %	95.56%	80.23%	89.06%	87.54%	92.98%	93.74%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	111.43	110.29	109.74	109.30	109.76	111.70	112.20	-0.45%
YoY %	1.03%	0.50%	0.40%	-0.42%	-1.74%	-0.45%	-	-
Horiz. %	99.31%	98.30%	97.81%	97.42%	97.83%	99.55%	100.00%	-
EPS	33.86	30.37	32.18	31.34	33.54	37.23	37.66	-6.86%
YoY %	11.49%	-5.62%	2.68%	-6.56%	-9.91%	-1.14%	-	-
Horiz. %	89.91%	80.64%	85.45%	83.22%	89.06%	98.86%	100.00%	-
DPS	30.00	30.00	30.00	29.80	22.30	22.20	22.20	22.29%
YoY %	0.00%	0.00%	0.67%	33.63%	0.45%	0.00%	-	-
Horiz. %	135.14%	135.14%	135.14%	134.23%	100.45%	100.00%	100.00%	-
NAPS	2.0721	2.2138	2.1125	2.0945	2.1087	2.3227	2.2025	-3.99%
YoY %	-6.40%	4.80%	0.86%	-0.67%	-9.21%	5.46%	-	-
Horiz. %	94.08%	100.51%	95.91%	95.10%	95.74%	105.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 399,934
RPS	96.84	95.85	95.45	95.03	95.52	97.11	97.56	-0.49%
YoY %	1.03%	0.42%	0.44%	-0.51%	-1.64%	-0.46%	-	-
Horiz. %	99.26%	98.25%	97.84%	97.41%	97.91%	99.54%	100.00%	-
EPS	29.42	26.40	27.99	27.25	29.19	32.37	32.74	-6.89%
YoY %	11.44%	-5.68%	2.72%	-6.65%	-9.82%	-1.13%	-	-
Horiz. %	89.86%	80.64%	85.49%	83.23%	89.16%	98.87%	100.00%	-
DPS	26.08	26.09	26.09	25.92	19.39	19.30	19.30	22.29%
YoY %	-0.04%	0.00%	0.66%	33.68%	0.47%	0.00%	-	-
Horiz. %	135.13%	135.18%	135.18%	134.30%	100.47%	100.00%	100.00%	-
NAPS	1.8007	1.9241	1.8373	1.821	1.8352	2.0193	1.915	-4.03%
YoY %	-6.41%	4.72%	0.90%	-0.77%	-9.12%	5.45%	-	-
Horiz. %	94.03%	100.48%	95.94%	95.09%	95.83%	105.45%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	6.35	6.40	6.50	6.11	6.05	5.75	5.70	-
P/RPS	5.70	5.80	5.92	5.59	5.51	5.15	5.08	8.00%
YoY %	-1.72%	-2.03%	5.90%	1.45%	6.99%	1.38%	-	-
Horiz. %	112.20%	114.17%	116.54%	110.04%	108.46%	101.38%	100.00%	-
P/EPS	18.75	21.07	20.20	19.49	18.04	15.44	15.14	15.36%
YoY %	-11.01%	4.31%	3.64%	8.04%	16.84%	1.98%	-	-
Horiz. %	123.84%	139.17%	133.42%	128.73%	119.15%	101.98%	100.00%	-
EY	5.33	4.75	4.95	5.13	5.54	6.48	6.61	-13.40%
YoY %	12.21%	-4.04%	-3.51%	-7.40%	-14.51%	-1.97%	-	-
Horiz. %	80.64%	71.86%	74.89%	77.61%	83.81%	98.03%	100.00%	-
DY	4.72	4.69	4.62	4.88	3.69	3.86	3.89	13.80%
YoY %	0.64%	1.52%	-5.33%	32.25%	-4.40%	-0.77%	-	-
Horiz. %	121.34%	120.57%	118.77%	125.45%	94.86%	99.23%	100.00%	-
P/NAPS	3.06	2.89	3.08	2.92	2.87	2.48	2.59	11.79%
YoY %	5.88%	-6.17%	5.48%	1.74%	15.73%	-4.25%	-	-
Horiz. %	118.15%	111.58%	118.92%	112.74%	110.81%	95.75%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	26/05/10	25/02/10	26/11/09	27/08/09	28/05/09	26/02/09	-
Price	6.86	6.38	6.45	6.52	6.10	6.35	5.45	-
P/RPS	6.16	5.78	5.88	5.97	5.56	5.68	4.86	17.17%
YoY %	6.57%	-1.70%	-1.51%	7.37%	-2.11%	16.87%	-	-
Horiz. %	126.75%	118.93%	120.99%	122.84%	114.40%	116.87%	100.00%	-
P/EPS	20.26	21.01	20.04	20.80	18.19	17.05	14.47	25.23%
YoY %	-3.57%	4.84%	-3.65%	14.35%	6.69%	17.83%	-	-
Horiz. %	140.01%	145.20%	138.49%	143.75%	125.71%	117.83%	100.00%	-
EY	4.94	4.76	4.99	4.81	5.50	5.86	6.91	-20.09%
YoY %	3.78%	-4.61%	3.74%	-12.55%	-6.14%	-15.20%	-	-
Horiz. %	71.49%	68.89%	72.21%	69.61%	79.59%	84.80%	100.00%	-
DY	4.37	4.70	4.65	4.57	3.66	3.50	4.07	4.86%
YoY %	-7.02%	1.08%	1.75%	24.86%	4.57%	-14.00%	-	-
Horiz. %	107.37%	115.48%	114.25%	112.29%	89.93%	86.00%	100.00%	-
P/NAPS	3.31	2.88	3.05	3.11	2.89	2.73	2.47	21.61%
YoY %	14.93%	-5.57%	-1.93%	7.61%	5.86%	10.53%	-	-
Horiz. %	134.01%	116.60%	123.48%	125.91%	117.00%	110.53%	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