[BIPORT] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	441,919	434,358	428,157	417,171	413,243	409,332	394,307	7.87%
YoY %	1.74%	1.45%	2.63%	0.95%	0.96%	3.81%	-	-
Horiz. %	112.07%	110.16%	108.58%	105.80%	104.80%	103.81%	100.00%	-
PBT	194,188	192,252	198,892	189,194	194,056	191,651	177,881	6.00%
YoY %	1.01%	-3.34%	5.13%	-2.51%	1.25%	7.74%	-	-
Horiz. %	109.17%	108.08%	111.81%	106.36%	109.09%	107.74%	100.00%	-
Tax	-54,772	-53,866	-55,583	-53,549	-51,738	-52,912	-50,739	5.21%
YoY %	-1.68%	3.09%	-3.80%	-3.50%	2.22%	-4.28%	-	-
Horiz. %	107.95%	106.16%	109.55%	105.54%	101.97%	104.28%	100.00%	-
NP	139,416	138,386	143,309	135,645	142,318	138,739	127,142	6.31%
YoY %	0.74%	-3.44%	5.65%	-4.69%	2.58%	9.12%	-	-
Horiz. %	109.65%	108.84%	112.72%	106.69%	111.94%	109.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,416	138,386	143,309	135,645	142,318	138,739	127,142	6.31%
YoY %	0.74%	-3.44%	5.65%	-4.69%	2.58%	9.12%	-	-
Horiz. %	109.65%	108.84%	112.72%	106.69%	111.94%	109.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	28.02%	27.95%	28.30%	26.66%	27.61%	28.52%	-
YoY %	0.68%	0.25%	-1.24%	6.15%	-3.44%	-3.19%	-	-
Horiz. %	98.91%	98.25%	98.00%	99.23%	93.48%	96.81%	100.00%	-
Total Cost	302,503	295,972	284,848	281,526	270,925	270,593	267,165	8.60%
YoY %	2.21%	3.91%	1.18%	3.91%	0.12%	1.28%	-	-
Horiz. %	113.23%	110.78%	106.62%	105.38%	101.41%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	876,538	873,876	943,341	893,239	899,828	897,540	945,545	-4.91%
YoY %	0.30%	-7.36%	5.61%	-0.73%	0.25%	-5.08%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.17%	94.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	139,197	149,603	160,009	160,009	119,999	120,027	119,982	10.38%
YoY %	-6.96%	-6.50%	0.00%	33.34%	-0.02%	0.04%	-	-
Horiz. %	116.01%	124.69%	133.36%	133.36%	100.01%	100.04%	100.00%	-
Div Payout %	99.84%	108.11%	111.65%	117.96%	84.32%	86.51%	94.37%	-
YoY %	-7.65%	-3.17%	-5.35%	39.90%	-2.53%	-8.33%	-	-
Horiz. %	105.80%	114.56%	118.31%	125.00%	89.35%	91.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	876,538	873,876	943,341	893,239	899,828	897,540	945,545	-4.91%
YoY %	0.30%	-7.36%	5.61%	-0.73%	0.25%	-5.08%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.17%	94.92%	100.00%	-
NOSH	399,771	400,199	400,144	399,999	399,888	400,205	399,943	-0.02%
YoY %	-0.11%	0.01%	0.04%	0.03%	-0.08%	0.07%	-	-
Horiz. %	99.96%	100.06%	100.05%	100.01%	99.99%	100.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	31.55%	31.86%	33.47%	32.52%	34.44%	33.89%	32.24%	-
YoY %	-0.97%	-4.81%	2.92%	-5.57%	1.62%	5.12%	-	-
Horiz. %	97.86%	98.82%	103.82%	100.87%	106.82%	105.12%	100.00%	-
ROE	15.91%	15.84%	15.19%	15.19%	15.82%	15.46%	13.45%	-
YoY %	0.44%	4.28%	0.00%	-3.98%	2.33%	14.94%	-	-
Horiz. %	118.29%	117.77%	112.94%	112.94%	117.62%	114.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	110.54	108.54	107.00	104.29	103.34	102.28	98.59	7.90%
YoY %	1.84%	1.44%	2.60%	0.92%	1.04%	3.74%	-	-
Horiz. %	112.12%	110.09%	108.53%	105.78%	104.82%	103.74%	100.00%	-
EPS	34.87	34.58	35.81	33.91	35.59	34.67	31.79	6.34%
YoY %	0.84%	-3.43%	5.60%	-4.72%	2.65%	9.06%	-	-
Horiz. %	109.69%	108.78%	112.65%	106.67%	111.95%	109.06%	100.00%	-
DPS	34.80	37.40	40.00	40.00	30.00	30.00	30.00	10.37%
YoY %	-6.95%	-6.50%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	116.00%	124.67%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	2.1926	2.1836	2.3575	2.2331	2.2502	2.2427	2.3642	-4.88%
YoY %	0.41%	-7.38%	5.57%	-0.76%	0.33%	-5.14%	-	-
Horiz. %	92.74%	92.36%	99.72%	94.45%	95.18%	94.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 399,999
RPS	96.07	94.43	93.08	90.69	89.84	88.99	85.72	7.87%
YoY %	1.74%	1.45%	2.64%	0.95%	0.96%	3.81%	-	-
Horiz. %	112.07%	110.16%	108.59%	105.80%	104.81%	103.81%	100.00%	-
EPS	30.31	30.08	31.15	29.49	30.94	30.16	27.64	6.32%
YoY %	0.76%	-3.43%	5.63%	-4.69%	2.59%	9.12%	-	-
Horiz. %	109.66%	108.83%	112.70%	106.69%	111.94%	109.12%	100.00%	-
DPS	30.26	32.52	34.78	34.78	26.09	26.09	26.08	10.38%
YoY %	-6.95%	-6.50%	0.00%	33.31%	0.00%	0.04%	-	-
Horiz. %	116.03%	124.69%	133.36%	133.36%	100.04%	100.04%	100.00%	-
NAPS	1.9055	1.8997	2.0507	1.9418	1.9561	1.9512	2.0555	-4.91%
YoY %	0.31%	-7.36%	5.61%	-0.73%	0.25%	-5.07%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.16%	94.93%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	5.40	6.30	6.10	6.10	6.55	6.00	4.90	-
P/RPS	4.88	5.80	5.70	5.85	6.34	5.87	4.97	-1.20%
YoY %	-15.86%	1.75%	-2.56%	-7.73%	8.01%	18.11%	-	-
Horiz. %	98.19%	116.70%	114.69%	117.71%	127.57%	118.11%	100.00%	-
P/EPS	15.48	18.22	17.03	17.99	18.40	17.31	15.41	0.30%
YoY %	-15.04%	6.99%	-5.34%	-2.23%	6.30%	12.33%	-	-
Horiz. %	100.45%	118.23%	110.51%	116.74%	119.40%	112.33%	100.00%	-
EY	6.46	5.49	5.87	5.56	5.43	5.78	6.49	-0.30%
YoY %	17.67%	-6.47%	5.58%	2.39%	-6.06%	-10.94%	-	-
Horiz. %	99.54%	84.59%	90.45%	85.67%	83.67%	89.06%	100.00%	-
DY	6.44	5.94	6.56	6.56	4.58	5.00	6.12	3.44%
YoY %	8.42%	-9.45%	0.00%	43.23%	-8.40%	-18.30%	-	-
Horiz. %	105.23%	97.06%	107.19%	107.19%	74.84%	81.70%	100.00%	-
P/NAPS	2.46	2.89	2.59	2.73	2.91	2.68	2.07	12.16%
YoY %	-14.88%	11.58%	-5.13%	-6.19%	8.58%	29.47%	-	-
Horiz. %	118.84%	139.61%	125.12%	131.88%	140.58%	129.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	-
Price	5.30	5.85	6.45	5.80	6.40	6.00	5.75	-
P/RPS	4.79	5.39	6.03	5.56	6.19	5.87	5.83	-12.24%
YoY %	-11.13%	-10.61%	8.45%	-10.18%	5.45%	0.69%	-	-
Horiz. %	82.16%	92.45%	103.43%	95.37%	106.17%	100.69%	100.00%	-
P/EPS	15.20	16.92	18.01	17.10	17.98	17.31	18.09	-10.92%
YoY %	-10.17%	-6.05%	5.32%	-4.89%	3.87%	-4.31%	-	-
Horiz. %	84.02%	93.53%	99.56%	94.53%	99.39%	95.69%	100.00%	-
EY	6.58	5.91	5.55	5.85	5.56	5.78	5.53	12.25%
YoY %	11.34%	6.49%	-5.13%	5.22%	-3.81%	4.52%	-	-
Horiz. %	118.99%	106.87%	100.36%	105.79%	100.54%	104.52%	100.00%	-
DY	6.57	6.39	6.20	6.90	4.69	5.00	5.22	16.52%
YoY %	2.82%	3.06%	-10.14%	47.12%	-6.20%	-4.21%	-	-
Horiz. %	125.86%	122.41%	118.77%	132.18%	89.85%	95.79%	100.00%	-
P/NAPS	2.42	2.68	2.74	2.60	2.84	2.68	2.43	-0.27%
YoY %	-9.70%	-2.19%	5.38%	-8.45%	5.97%	10.29%	-	-
Horiz. %	99.59%	110.29%	112.76%	107.00%	116.87%	110.29%	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