[BIPORT] QoQ TTM Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	454,246	445,469	440,927	439,047	437,138	439,387	446,722	1.11%
YoY %	1.97%	1.03%	0.43%	0.44%	-0.51%	-1.64%	-	-
Horiz. %	101.68%	99.72%	98.70%	98.28%	97.85%	98.36%	100.00%	-
PBT	197,877	182,570	163,913	173,518	169,832	182,124	201,862	-1.31%
YoY %	8.38%	11.38%	-5.54%	2.17%	-6.75%	-9.78%	-	-
Horiz. %	98.03%	90.44%	81.20%	85.96%	84.13%	90.22%	100.00%	-
Tax	-50,354	-47,218	-42,485	-44,760	-44,473	-47,861	-52,958	-3.30%
YoY %	-6.64%	-11.14%	5.08%	-0.65%	7.08%	9.62%	-	-
Horiz. %	95.08%	89.16%	80.22%	84.52%	83.98%	90.38%	100.00%	-
NP	147,523	135,352	121,428	128,758	125,359	134,263	148,904	-0.61%
YoY %	8.99%	11.47%	-5.69%	2.71%	-6.63%	-9.83%	-	-
Horiz. %	99.07%	90.90%	81.55%	86.47%	84.19%	90.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,523	135,352	121,428	128,758	125,359	134,263	148,904	-0.61%
YoY %	8.99%	11.47%	-5.69%	2.71%	-6.63%	-9.83%	-	-
Horiz. %	99.07%	90.90%	81.55%	86.47%	84.19%	90.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	25.86%	25.92%	25.80%	26.19%	26.28%	26.23%	-
YoY %	-1.59%	-0.23%	0.47%	-1.49%	-0.34%	0.19%	-	-
Horiz. %	97.03%	98.59%	98.82%	98.36%	99.85%	100.19%	100.00%	-
Total Cost	306,723	310,117	319,499	310,289	311,779	305,124	297,818	1.98%
YoY %	-1.09%	-2.94%	2.97%	-0.48%	2.18%	2.45%	-	-
Horiz. %	102.99%	104.13%	107.28%	104.19%	104.69%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,543	828,343	885,085	845,159	837,662	844,175	928,886	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.89%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.18%	95.28%	90.99%	90.18%	90.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	119,999	119,988	120,031	120,031	119,212	89,204	88,794	22.21%
YoY %	0.01%	-0.04%	0.00%	0.69%	33.64%	0.46%	-	-
Horiz. %	135.14%	135.13%	135.18%	135.18%	134.26%	100.46%	100.00%	-
Div Payout %	81.34%	88.65%	98.85%	93.22%	95.10%	66.44%	59.63%	-
YoY %	-8.25%	-10.32%	6.04%	-1.98%	43.14%	11.42%	-	-
Horiz. %	136.41%	148.67%	165.77%	156.33%	159.48%	111.42%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	835,543	828,343	885,085	845,159	837,662	844,175	928,886	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.89%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.18%	95.28%	90.99%	90.18%	90.88%	100.00%	-
NOSH	400,087	399,760	399,803	400,075	399,934	400,329	399,916	0.02%
YoY %	0.08%	-0.01%	-0.07%	0.04%	-0.10%	0.10%	-	-
Horiz. %	100.04%	99.96%	99.97%	100.04%	100.00%	100.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	32.48%	30.38%	27.54%	29.33%	28.68%	30.56%	33.33%	-
YoY %	6.91%	10.31%	-6.10%	2.27%	-6.15%	-8.31%	-	-
Horiz. %	97.45%	91.15%	82.63%	88.00%	86.05%	91.69%	100.00%	-
ROE	17.66%	16.34%	13.72%	15.23%	14.97%	15.90%	16.03%	-
YoY %	8.08%	19.10%	-9.91%	1.74%	-5.85%	-0.81%	-	-
Horiz. %	110.17%	101.93%	85.59%	95.01%	93.39%	99.19%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	113.54	111.43	110.29	109.74	109.30	109.76	111.70	1.09%
YoY %	1.89%	1.03%	0.50%	0.40%	-0.42%	-1.74%	-	-
Horiz. %	101.65%	99.76%	98.74%	98.25%	97.85%	98.26%	100.00%	-
EPS	36.87	33.86	30.37	32.18	31.34	33.54	37.23	-0.64%
YoY %	8.89%	11.49%	-5.62%	2.68%	-6.56%	-9.91%	-	-
Horiz. %	99.03%	90.95%	81.57%	86.44%	84.18%	90.09%	100.00%	-
DPS	30.00	30.00	30.00	30.00	29.80	22.30	22.20	22.20%
YoY %	0.00%	0.00%	0.00%	0.67%	33.63%	0.45%	-	-
Horiz. %	135.14%	135.14%	135.14%	135.14%	134.23%	100.45%	100.00%	-
NAPS	2.0884	2.0721	2.2138	2.1125	2.0945	2.1087	2.3227	-6.83%
YoY %	0.79%	-6.40%	4.80%	0.86%	-0.67%	-9.21%	-	-
Horiz. %	89.91%	89.21%	95.31%	90.95%	90.18%	90.79%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 400,075
RPS	98.75	96.84	95.85	95.45	95.03	95.52	97.11	1.12%
YoY %	1.97%	1.03%	0.42%	0.44%	-0.51%	-1.64%	-	-
Horiz. %	101.69%	99.72%	98.70%	98.29%	97.86%	98.36%	100.00%	-
EPS	32.07	29.42	26.40	27.99	27.25	29.19	32.37	-0.61%
YoY %	9.01%	11.44%	-5.68%	2.72%	-6.65%	-9.82%	-	-
Horiz. %	99.07%	90.89%	81.56%	86.47%	84.18%	90.18%	100.00%	-
DPS	26.09	26.08	26.09	26.09	25.92	19.39	19.30	22.23%
YoY %	0.04%	-0.04%	0.00%	0.66%	33.68%	0.47%	-	-
Horiz. %	135.18%	135.13%	135.18%	135.18%	134.30%	100.47%	100.00%	-
NAPS	1.8164	1.8007	1.9241	1.8373	1.821	1.8352	2.0193	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.90%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.17%	95.29%	90.99%	90.18%	90.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	6.58	6.35	6.40	6.50	6.11	6.05	5.75	-
P/RPS	5.80	5.70	5.80	5.92	5.59	5.51	5.15	8.23%
YoY %	1.75%	-1.72%	-2.03%	5.90%	1.45%	6.99%	-	-
Horiz. %	112.62%	110.68%	112.62%	114.95%	108.54%	106.99%	100.00%	-
P/EPS	17.85	18.75	21.07	20.20	19.49	18.04	15.44	10.14%
YoY %	-4.80%	-11.01%	4.31%	3.64%	8.04%	16.84%	-	-
Horiz. %	115.61%	121.44%	136.46%	130.83%	126.23%	116.84%	100.00%	-
EY	5.60	5.33	4.75	4.95	5.13	5.54	6.48	-9.26%
YoY %	5.07%	12.21%	-4.04%	-3.51%	-7.40%	-14.51%	-	-
Horiz. %	86.42%	82.25%	73.30%	76.39%	79.17%	85.49%	100.00%	-
DY	4.56	4.72	4.69	4.62	4.88	3.69	3.86	11.73%
YoY %	-3.39%	0.64%	1.52%	-5.33%	32.25%	-4.40%	-	-
Horiz. %	118.13%	122.28%	121.50%	119.69%	126.42%	95.60%	100.00%	-
P/NAPS	3.15	3.06	2.89	3.08	2.92	2.87	2.48	17.26%
YoY %	2.94%	5.88%	-6.17%	5.48%	1.74%	15.73%	-	-
Horiz. %	127.02%	123.39%	116.53%	124.19%	117.74%	115.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	27/08/10	26/05/10	25/02/10	26/11/09	27/08/09	28/05/09	-
Price	6.60	6.86	6.38	6.45	6.52	6.10	6.35	-
P/RPS	5.81	6.16	5.78	5.88	5.97	5.56	5.68	1.51%
YoY %	-5.68%	6.57%	-1.70%	-1.51%	7.37%	-2.11%	-	-
Horiz. %	102.29%	108.45%	101.76%	103.52%	105.11%	97.89%	100.00%	-
P/EPS	17.90	20.26	21.01	20.04	20.80	18.19	17.05	3.29%
YoY %	-11.65%	-3.57%	4.84%	-3.65%	14.35%	6.69%	-	-
Horiz. %	104.99%	118.83%	123.23%	117.54%	121.99%	106.69%	100.00%	-
EY	5.59	4.94	4.76	4.99	4.81	5.50	5.86	-3.09%
YoY %	13.16%	3.78%	-4.61%	3.74%	-12.55%	-6.14%	-	-
Horiz. %	95.39%	84.30%	81.23%	85.15%	82.08%	93.86%	100.00%	-
DY	4.55	4.37	4.70	4.65	4.57	3.66	3.50	19.09%
YoY %	4.12%	-7.02%	1.08%	1.75%	24.86%	4.57%	-	-
Horiz. %	130.00%	124.86%	134.29%	132.86%	130.57%	104.57%	100.00%	-
P/NAPS	3.16	3.31	2.88	3.05	3.11	2.89	2.73	10.23%
YoY %	-4.53%	14.93%	-5.57%	-1.93%	7.61%	5.86%	-	-
Horiz. %	115.75%	121.25%	105.49%	111.72%	113.92%	105.86%	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