[BIPORT] QoQ TTM Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
TTM Result
Revenue	536,533	530,633	518,930	514,835	454,246	445,469	440,927	13.96%
YoY %	1.11%	2.26%	0.80%	13.34%	1.97%	1.03%	-	-
Horiz. %	121.68%	120.34%	117.69%	116.76%	103.02%	101.03%	100.00%	-
PBT	173,653	179,757	184,374	183,287	197,877	182,570	163,913	3.91%
YoY %	-3.40%	-2.50%	0.59%	-7.37%	8.38%	11.38%	-	-
Horiz. %	105.94%	109.67%	112.48%	111.82%	120.72%	111.38%	100.00%	-
Tax	-34,007	-42,698	-45,209	-43,844	-50,354	-47,218	-42,485	-13.77%
YoY %	20.35%	5.55%	-3.11%	12.93%	-6.64%	-11.14%	-	-
Horiz. %	80.04%	100.50%	106.41%	103.20%	118.52%	111.14%	100.00%	-
NP	139,646	137,059	139,165	139,443	147,523	135,352	121,428	9.75%
YoY %	1.89%	-1.51%	-0.20%	-5.48%	8.99%	11.47%	-	-
Horiz. %	115.00%	112.87%	114.61%	114.84%	121.49%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,646	137,059	139,165	139,443	147,523	135,352	121,428	9.75%
YoY %	1.89%	-1.51%	-0.20%	-5.48%	8.99%	11.47%	-	-
Horiz. %	115.00%	112.87%	114.61%	114.84%	121.49%	111.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.58%	23.75%	24.52%	23.92%	25.45%	25.86%	25.92%	-
YoY %	-17.56%	-3.14%	2.51%	-6.01%	-1.59%	-0.23%	-	-
Horiz. %	75.54%	91.63%	94.60%	92.28%	98.19%	99.77%	100.00%	-
Total Cost	396,887	393,574	379,765	375,392	306,723	310,117	319,499	15.54%
YoY %	0.84%	3.64%	1.16%	22.39%	-1.09%	-2.94%	-	-
Horiz. %	124.22%	123.18%	118.86%	117.49%	96.00%	97.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,773	826,641	885,166	800,181	835,543	828,343	885,085	-3.74%
YoY %	1.10%	-6.61%	10.62%	-4.23%	0.87%	-6.41%	-	-
Horiz. %	94.43%	93.40%	100.01%	90.41%	94.40%	93.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	89,997	90,007	89,995	89,995	119,999	119,988	120,031	-17.45%
YoY %	-0.01%	0.01%	0.00%	-25.00%	0.01%	-0.04%	-	-
Horiz. %	74.98%	74.99%	74.98%	74.98%	99.97%	99.96%	100.00%	-
Div Payout %	64.45%	65.67%	64.67%	64.54%	81.34%	88.65%	98.85%	-
YoY %	-1.86%	1.55%	0.20%	-20.65%	-8.25%	-10.32%	-	-
Horiz. %	65.20%	66.43%	65.42%	65.29%	82.29%	89.68%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	835,773	826,641	885,166	800,181	835,543	828,343	885,085	-3.74%
YoY %	1.10%	-6.61%	10.62%	-4.23%	0.87%	-6.41%	-	-
Horiz. %	94.43%	93.40%	100.01%	90.41%	94.40%	93.59%	100.00%	-
NOSH	399,948	399,923	399,822	400,090	400,087	399,760	399,803	0.02%
YoY %	0.01%	0.03%	-0.07%	0.00%	0.08%	-0.01%	-	-
Horiz. %	100.04%	100.03%	100.00%	100.07%	100.07%	99.99%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	26.03%	25.83%	26.82%	27.08%	32.48%	30.38%	27.54%	-
YoY %	0.77%	-3.69%	-0.96%	-16.63%	6.91%	10.31%	-	-
Horiz. %	94.52%	93.79%	97.39%	98.33%	117.94%	110.31%	100.00%	-
ROE	16.71%	16.58%	15.72%	17.43%	17.66%	16.34%	13.72%	-
YoY %	0.78%	5.47%	-9.81%	-1.30%	8.08%	19.10%	-	-
Horiz. %	121.79%	120.85%	114.58%	127.04%	128.72%	119.10%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	134.15	132.68	129.79	128.68	113.54	111.43	110.29	13.93%
YoY %	1.11%	2.23%	0.86%	13.33%	1.89%	1.03%	-	-
Horiz. %	121.63%	120.30%	117.68%	116.67%	102.95%	101.03%	100.00%	-
EPS	34.92	34.27	34.81	34.85	36.87	33.86	30.37	9.74%
YoY %	1.90%	-1.55%	-0.11%	-5.48%	8.89%	11.49%	-	-
Horiz. %	114.98%	112.84%	114.62%	114.75%	121.40%	111.49%	100.00%	-
DPS	22.50	22.50	22.50	22.50	30.00	30.00	30.00	-17.43%
YoY %	0.00%	0.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	100.00%	100.00%	100.00%	-
NAPS	2.0897	2.067	2.2139	2.00	2.0884	2.0721	2.2138	-3.76%
YoY %	1.10%	-6.64%	10.70%	-4.23%	0.79%	-6.40%	-	-
Horiz. %	94.39%	93.37%	100.00%	90.34%	94.34%	93.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 400,090
RPS	116.64	115.36	112.81	111.92	98.75	96.84	95.85	13.96%
YoY %	1.11%	2.26%	0.80%	13.34%	1.97%	1.03%	-	-
Horiz. %	121.69%	120.35%	117.69%	116.77%	103.03%	101.03%	100.00%	-
EPS	30.36	29.80	30.25	30.31	32.07	29.42	26.40	9.75%
YoY %	1.88%	-1.49%	-0.20%	-5.49%	9.01%	11.44%	-	-
Horiz. %	115.00%	112.88%	114.58%	114.81%	121.48%	111.44%	100.00%	-
DPS	19.56	19.57	19.56	19.56	26.09	26.08	26.09	-17.45%
YoY %	-0.05%	0.05%	0.00%	-25.03%	0.04%	-0.04%	-	-
Horiz. %	74.97%	75.01%	74.97%	74.97%	100.00%	99.96%	100.00%	-
NAPS	1.8169	1.797	1.9243	1.7395	1.8164	1.8007	1.9241	-3.74%
YoY %	1.11%	-6.62%	10.62%	-4.23%	0.87%	-6.41%	-	-
Horiz. %	94.43%	93.39%	100.01%	90.41%	94.40%	93.59%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	6.60	6.69	6.70	6.78	6.58	6.35	6.40	-
P/RPS	4.92	5.04	5.16	5.27	5.80	5.70	5.80	-10.38%
YoY %	-2.38%	-2.33%	-2.09%	-9.14%	1.75%	-1.72%	-	-
Horiz. %	84.83%	86.90%	88.97%	90.86%	100.00%	98.28%	100.00%	-
P/EPS	18.90	19.52	19.25	19.45	17.85	18.75	21.07	-6.98%
YoY %	-3.18%	1.40%	-1.03%	8.96%	-4.80%	-11.01%	-	-
Horiz. %	89.70%	92.64%	91.36%	92.31%	84.72%	88.99%	100.00%	-
EY	5.29	5.12	5.20	5.14	5.60	5.33	4.75	7.43%
YoY %	3.32%	-1.54%	1.17%	-8.21%	5.07%	12.21%	-	-
Horiz. %	111.37%	107.79%	109.47%	108.21%	117.89%	112.21%	100.00%	-
DY	3.41	3.36	3.36	3.32	4.56	4.72	4.69	-19.12%
YoY %	1.49%	0.00%	1.20%	-27.19%	-3.39%	0.64%	-	-
Horiz. %	72.71%	71.64%	71.64%	70.79%	97.23%	100.64%	100.00%	-
P/NAPS	3.16	3.24	3.03	3.39	3.15	3.06	2.89	6.12%
YoY %	-2.47%	6.93%	-10.62%	7.62%	2.94%	5.88%	-	-
Horiz. %	109.34%	112.11%	104.84%	117.30%	109.00%	105.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/08/11	26/05/11	28/02/11	25/11/10	27/08/10	26/05/10	-
Price	6.60	6.80	6.70	6.56	6.60	6.86	6.38	-
P/RPS	4.92	5.12	5.16	5.10	5.81	6.16	5.78	-10.17%
YoY %	-3.91%	-0.78%	1.18%	-12.22%	-5.68%	6.57%	-	-
Horiz. %	85.12%	88.58%	89.27%	88.24%	100.52%	106.57%	100.00%	-
P/EPS	18.90	19.84	19.25	18.82	17.90	20.26	21.01	-6.80%
YoY %	-4.74%	3.06%	2.28%	5.14%	-11.65%	-3.57%	-	-
Horiz. %	89.96%	94.43%	91.62%	89.58%	85.20%	96.43%	100.00%	-
EY	5.29	5.04	5.20	5.31	5.59	4.94	4.76	7.28%
YoY %	4.96%	-3.08%	-2.07%	-5.01%	13.16%	3.78%	-	-
Horiz. %	111.13%	105.88%	109.24%	111.55%	117.44%	103.78%	100.00%	-
DY	3.41	3.31	3.36	3.43	4.55	4.37	4.70	-19.24%
YoY %	3.02%	-1.49%	-2.04%	-24.62%	4.12%	-7.02%	-	-
Horiz. %	72.55%	70.43%	71.49%	72.98%	96.81%	92.98%	100.00%	-
P/NAPS	3.16	3.29	3.03	3.28	3.16	3.31	2.88	6.37%
YoY %	-3.95%	8.58%	-7.62%	3.80%	-4.53%	14.93%	-	-
Horiz. %	109.72%	114.24%	105.21%	113.89%	109.72%	114.93%	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