[BIPORT] QoQ TTM Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	730,033	718,042	697,361	686,139	674,345	690,561	685,931	4.23%
YoY %	1.67%	2.97%	1.64%	1.75%	-2.35%	0.67%	-	-
Horiz. %	106.43%	104.68%	101.67%	100.03%	98.31%	100.67%	100.00%	-
PBT	235,119	225,337	207,681	201,861	149,901	164,583	189,176	15.58%
YoY %	4.34%	8.50%	2.88%	34.66%	-8.92%	-13.00%	-	-
Horiz. %	124.29%	119.12%	109.78%	106.71%	79.24%	87.00%	100.00%	-
Tax	-66,403	-62,773	-57,345	-59,818	-46,608	-45,079	-55,318	12.93%
YoY %	-5.78%	-9.47%	4.13%	-28.34%	-3.39%	18.51%	-	-
Horiz. %	120.04%	113.48%	103.66%	108.13%	84.25%	81.49%	100.00%	-
NP	168,716	162,564	150,336	142,043	103,293	119,504	133,858	16.66%
YoY %	3.78%	8.13%	5.84%	37.51%	-13.57%	-10.72%	-	-
Horiz. %	126.04%	121.45%	112.31%	106.11%	77.17%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,716	162,564	150,336	142,043	103,293	119,504	133,858	16.66%
YoY %	3.78%	8.13%	5.84%	37.51%	-13.57%	-10.72%	-	-
Horiz. %	126.04%	121.45%	112.31%	106.11%	77.17%	89.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.24%	27.86%	27.61%	29.63%	31.09%	27.39%	29.24%	-
YoY %	1.36%	0.91%	-6.82%	-4.70%	13.51%	-6.33%	-	-
Horiz. %	96.58%	95.28%	94.43%	101.33%	106.33%	93.67%	100.00%	-
Total Cost	561,317	555,478	547,025	544,096	571,052	571,057	552,073	1.11%
YoY %	1.05%	1.55%	0.54%	-4.72%	-0.00%	3.44%	-	-
Horiz. %	101.67%	100.62%	99.09%	98.56%	103.44%	103.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,286,114	1,279,857	1,276,545	1,273,463	1,199,817	1,190,480	1,245,449	2.16%
YoY %	0.49%	0.26%	0.24%	6.14%	0.78%	-4.41%	-	-
Horiz. %	103.27%	102.76%	102.50%	102.25%	96.34%	95.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	46,000	36,800	36,800	36,800	50,600	59,800	69,000	-23.66%
YoY %	25.00%	0.00%	0.00%	-27.27%	-15.38%	-13.33%	-	-
Horiz. %	66.67%	53.33%	53.33%	53.33%	73.33%	86.67%	100.00%	-
Div Payout %	27.26%	22.64%	24.48%	25.91%	48.99%	50.04%	51.55%	-
YoY %	20.41%	-7.52%	-5.52%	-47.11%	-2.10%	-2.93%	-	-
Horiz. %	52.88%	43.92%	47.49%	50.26%	95.03%	97.07%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,286,114	1,279,857	1,276,545	1,273,463	1,199,817	1,190,480	1,245,449	2.16%
YoY %	0.49%	0.26%	0.24%	6.14%	0.78%	-4.41%	-	-
Horiz. %	103.27%	102.76%	102.50%	102.25%	96.34%	95.59%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	23.11%	22.64%	21.56%	20.70%	15.32%	17.31%	19.51%	-
YoY %	2.08%	5.01%	4.15%	35.12%	-11.50%	-11.28%	-	-
Horiz. %	118.45%	116.04%	110.51%	106.10%	78.52%	88.72%	100.00%	-
ROE	13.12%	12.70%	11.78%	11.15%	8.61%	10.04%	10.75%	-
YoY %	3.31%	7.81%	5.65%	29.50%	-14.24%	-6.60%	-	-
Horiz. %	122.05%	118.14%	109.58%	103.72%	80.09%	93.40%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	158.70	156.10	151.60	149.16	146.60	150.12	149.12	4.23%
YoY %	1.67%	2.97%	1.64%	1.75%	-2.34%	0.67%	-	-
Horiz. %	106.42%	104.68%	101.66%	100.03%	98.31%	100.67%	100.00%	-
EPS	36.68	35.34	32.68	30.88	22.46	25.98	29.10	16.67%
YoY %	3.79%	8.14%	5.83%	37.49%	-13.55%	-10.72%	-	-
Horiz. %	126.05%	121.44%	112.30%	106.12%	77.18%	89.28%	100.00%	-
DPS	10.00	8.00	8.00	8.00	11.00	13.00	15.00	-23.66%
YoY %	25.00%	0.00%	0.00%	-27.27%	-15.38%	-13.33%	-	-
Horiz. %	66.67%	53.33%	53.33%	53.33%	73.33%	86.67%	100.00%	-
NAPS	2.7959	2.7823	2.7751	2.7684	2.6083	2.588	2.7075	2.16%
YoY %	0.49%	0.26%	0.24%	6.14%	0.78%	-4.41%	-	-
Horiz. %	103.27%	102.76%	102.50%	102.25%	96.34%	95.59%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	158.78	156.17	151.68	149.24	146.67	150.20	149.19	4.23%
YoY %	1.67%	2.96%	1.63%	1.75%	-2.35%	0.68%	-	-
Horiz. %	106.43%	104.68%	101.67%	100.03%	98.31%	100.68%	100.00%	-
EPS	36.70	35.36	32.70	30.89	22.47	25.99	29.11	16.68%
YoY %	3.79%	8.13%	5.86%	37.47%	-13.54%	-10.72%	-	-
Horiz. %	126.07%	121.47%	112.33%	106.11%	77.19%	89.28%	100.00%	-
DPS	10.00	8.00	8.00	8.00	11.01	13.01	15.01	-23.70%
YoY %	25.00%	0.00%	0.00%	-27.34%	-15.37%	-13.32%	-	-
Horiz. %	66.62%	53.30%	53.30%	53.30%	73.35%	86.68%	100.00%	-
NAPS	2.7973	2.7837	2.7765	2.7698	2.6096	2.5893	2.7089	2.16%
YoY %	0.49%	0.26%	0.24%	6.14%	0.78%	-4.42%	-	-
Horiz. %	103.26%	102.76%	102.50%	102.25%	96.33%	95.58%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	3.75	4.90	4.75	4.50	5.23	5.52	5.90	-
P/RPS	2.36	3.14	3.13	3.02	3.57	3.68	3.96	-29.15%
YoY %	-24.84%	0.32%	3.64%	-15.41%	-2.99%	-7.07%	-	-
Horiz. %	59.60%	79.29%	79.04%	76.26%	90.15%	92.93%	100.00%	-
P/EPS	10.22	13.87	14.53	14.57	23.29	21.25	20.28	-36.64%
YoY %	-26.32%	-4.54%	-0.27%	-37.44%	9.60%	4.78%	-	-
Horiz. %	50.39%	68.39%	71.65%	71.84%	114.84%	104.78%	100.00%	-
EY	9.78	7.21	6.88	6.86	4.29	4.71	4.93	57.81%
YoY %	35.64%	4.80%	0.29%	59.91%	-8.92%	-4.46%	-	-
Horiz. %	198.38%	146.25%	139.55%	139.15%	87.02%	95.54%	100.00%	-
DY	2.67	1.63	1.68	1.78	2.10	2.36	2.54	3.38%
YoY %	63.80%	-2.98%	-5.62%	-15.24%	-11.02%	-7.09%	-	-
Horiz. %	105.12%	64.17%	66.14%	70.08%	82.68%	92.91%	100.00%	-
P/NAPS	1.34	1.76	1.71	1.63	2.01	2.13	2.18	-27.68%
YoY %	-23.86%	2.92%	4.91%	-18.91%	-5.63%	-2.29%	-	-
Horiz. %	61.47%	80.73%	78.44%	74.77%	92.20%	97.71%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	28/08/19	28/05/19	27/02/19	23/11/18	28/08/18	25/05/18	-
Price	4.16	3.98	4.82	4.60	4.95	5.45	5.80	-
P/RPS	2.62	2.55	3.18	3.08	3.38	3.63	3.89	-23.14%
YoY %	2.75%	-19.81%	3.25%	-8.88%	-6.89%	-6.68%	-	-
Horiz. %	67.35%	65.55%	81.75%	79.18%	86.89%	93.32%	100.00%	-
P/EPS	11.34	11.26	14.75	14.90	22.04	20.98	19.93	-31.31%
YoY %	0.71%	-23.66%	-1.01%	-32.40%	5.05%	5.27%	-	-
Horiz. %	56.90%	56.50%	74.01%	74.76%	110.59%	105.27%	100.00%	-
EY	8.82	8.88	6.78	6.71	4.54	4.77	5.02	45.55%
YoY %	-0.68%	30.97%	1.04%	47.80%	-4.82%	-4.98%	-	-
Horiz. %	175.70%	176.89%	135.06%	133.67%	90.44%	95.02%	100.00%	-
DY	2.40	2.01	1.66	1.74	2.22	2.39	2.59	-4.94%
YoY %	19.40%	21.08%	-4.60%	-21.62%	-7.11%	-7.72%	-	-
Horiz. %	92.66%	77.61%	64.09%	67.18%	85.71%	92.28%	100.00%	-
P/NAPS	1.49	1.43	1.74	1.66	1.90	2.11	2.14	-21.42%
YoY %	4.20%	-17.82%	4.82%	-12.63%	-9.95%	-1.40%	-	-
Horiz. %	69.63%	66.82%	81.31%	77.57%	88.79%	98.60%	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