[BIPORT] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	417,171	413,243	409,332	394,307	391,116	385,975	379,560	6.48%
YoY %	0.95%	0.96%	3.81%	0.82%	1.33%	1.69%	-	-
Horiz. %	109.91%	108.87%	107.84%	103.89%	103.04%	101.69%	100.00%	-
PBT	189,194	194,056	191,651	177,881	175,211	176,625	150,616	16.37%
YoY %	-2.51%	1.25%	7.74%	1.52%	-0.80%	17.27%	-	-
Horiz. %	125.61%	128.84%	127.24%	118.10%	116.33%	117.27%	100.00%	-
Tax	-53,549	-51,738	-52,912	-50,739	-51,134	-51,457	-43,520	14.78%
YoY %	-3.50%	2.22%	-4.28%	0.77%	0.63%	-18.24%	-	-
Horiz. %	123.04%	118.88%	121.58%	116.59%	117.50%	118.24%	100.00%	-
NP	135,645	142,318	138,739	127,142	124,077	125,168	107,096	17.01%
YoY %	-4.69%	2.58%	9.12%	2.47%	-0.87%	16.87%	-	-
Horiz. %	126.66%	132.89%	129.55%	118.72%	115.86%	116.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,645	142,318	138,739	127,142	124,077	125,168	107,096	17.01%
YoY %	-4.69%	2.58%	9.12%	2.47%	-0.87%	16.87%	-	-
Horiz. %	126.66%	132.89%	129.55%	118.72%	115.86%	116.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.30%	26.66%	27.61%	28.52%	29.18%	29.13%	28.89%	-
YoY %	6.15%	-3.44%	-3.19%	-2.26%	0.17%	0.83%	-	-
Horiz. %	97.96%	92.28%	95.57%	98.72%	101.00%	100.83%	100.00%	-
Total Cost	281,526	270,925	270,593	267,165	267,039	260,807	272,464	2.19%
YoY %	3.91%	0.12%	1.28%	0.05%	2.39%	-4.28%	-	-
Horiz. %	103.33%	99.44%	99.31%	98.06%	98.01%	95.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	893,239	899,828	897,540	945,545	903,342	903,739	902,959	-0.71%
YoY %	-0.73%	0.25%	-5.08%	4.67%	-0.04%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.72%	100.04%	100.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	160,009	119,999	120,027	119,982	119,982	99,994	59,977	92.01%
YoY %	33.34%	-0.02%	0.04%	0.00%	19.99%	66.72%	-	-
Horiz. %	266.78%	200.08%	200.12%	200.05%	200.05%	166.72%	100.00%	-
Div Payout %	117.96%	84.32%	86.51%	94.37%	96.70%	79.89%	56.00%	-
YoY %	39.90%	-2.53%	-8.33%	-2.41%	21.04%	42.66%	-	-
Horiz. %	210.64%	150.57%	154.48%	168.52%	172.68%	142.66%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	893,239	899,828	897,540	945,545	903,342	903,739	902,959	-0.71%
YoY %	-0.73%	0.25%	-5.08%	4.67%	-0.04%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.72%	100.04%	100.09%	100.00%	-
NOSH	399,999	399,888	400,205	399,943	399,903	400,167	399,751	0.04%
YoY %	0.03%	-0.08%	0.07%	0.01%	-0.07%	0.10%	-	-
Horiz. %	100.06%	100.03%	100.11%	100.05%	100.04%	100.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	32.52%	34.44%	33.89%	32.24%	31.72%	32.43%	28.22%	-
YoY %	-5.57%	1.62%	5.12%	1.64%	-2.19%	14.92%	-	-
Horiz. %	115.24%	122.04%	120.09%	114.25%	112.40%	114.92%	100.00%	-
ROE	15.19%	15.82%	15.46%	13.45%	13.74%	13.85%	11.86%	-
YoY %	-3.98%	2.33%	14.94%	-2.11%	-0.79%	16.78%	-	-
Horiz. %	128.08%	133.39%	130.35%	113.41%	115.85%	116.78%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	104.29	103.34	102.28	98.59	97.80	96.45	94.95	6.43%
YoY %	0.92%	1.04%	3.74%	0.81%	1.40%	1.58%	-	-
Horiz. %	109.84%	108.84%	107.72%	103.83%	103.00%	101.58%	100.00%	-
EPS	33.91	35.59	34.67	31.79	31.03	31.28	26.79	16.96%
YoY %	-4.72%	2.65%	9.06%	2.45%	-0.80%	16.76%	-	-
Horiz. %	126.58%	132.85%	129.41%	118.66%	115.83%	116.76%	100.00%	-
DPS	40.00	30.00	30.00	30.00	30.00	25.00	15.00	91.95%
YoY %	33.33%	0.00%	0.00%	0.00%	20.00%	66.67%	-	-
Horiz. %	266.67%	200.00%	200.00%	200.00%	200.00%	166.67%	100.00%	-
NAPS	2.2331	2.2502	2.2427	2.3642	2.2589	2.2584	2.2588	-0.75%
YoY %	-0.76%	0.33%	-5.14%	4.66%	0.02%	-0.02%	-	-
Horiz. %	98.86%	99.62%	99.29%	104.67%	100.00%	99.98%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 399,943
RPS	90.69	89.84	88.99	85.72	85.03	83.91	82.51	6.48%
YoY %	0.95%	0.96%	3.81%	0.81%	1.33%	1.70%	-	-
Horiz. %	109.91%	108.88%	107.85%	103.89%	103.05%	101.70%	100.00%	-
EPS	29.49	30.94	30.16	27.64	26.97	27.21	23.28	17.02%
YoY %	-4.69%	2.59%	9.12%	2.48%	-0.88%	16.88%	-	-
Horiz. %	126.68%	132.90%	129.55%	118.73%	115.85%	116.88%	100.00%	-
DPS	34.78	26.09	26.09	26.08	26.08	21.74	13.04	91.98%
YoY %	33.31%	0.00%	0.04%	0.00%	19.96%	66.72%	-	-
Horiz. %	266.72%	200.08%	200.08%	200.00%	200.00%	166.72%	100.00%	-
NAPS	1.9418	1.9561	1.9512	2.0555	1.9638	1.9647	1.963	-0.71%
YoY %	-0.73%	0.25%	-5.07%	4.67%	-0.05%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.71%	100.04%	100.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	6.10	6.55	6.00	4.90	4.80	4.74	4.80	-
P/RPS	5.85	6.34	5.87	4.97	4.91	4.91	5.06	10.12%
YoY %	-7.73%	8.01%	18.11%	1.22%	0.00%	-2.96%	-	-
Horiz. %	115.61%	125.30%	116.01%	98.22%	97.04%	97.04%	100.00%	-
P/EPS	17.99	18.40	17.31	15.41	15.47	15.15	17.92	0.25%
YoY %	-2.23%	6.30%	12.33%	-0.39%	2.11%	-15.46%	-	-
Horiz. %	100.39%	102.68%	96.60%	85.99%	86.33%	84.54%	100.00%	-
EY	5.56	5.43	5.78	6.49	6.46	6.60	5.58	-0.23%
YoY %	2.39%	-6.06%	-10.94%	0.46%	-2.12%	18.28%	-	-
Horiz. %	99.64%	97.31%	103.58%	116.31%	115.77%	118.28%	100.00%	-
DY	6.56	4.58	5.00	6.12	6.25	5.27	3.13	63.55%
YoY %	43.23%	-8.40%	-18.30%	-2.08%	18.60%	68.37%	-	-
Horiz. %	209.58%	146.33%	159.74%	195.53%	199.68%	168.37%	100.00%	-
P/NAPS	2.73	2.91	2.68	2.07	2.12	2.10	2.13	17.93%
YoY %	-6.19%	8.58%	29.47%	-2.36%	0.95%	-1.41%	-	-
Horiz. %	128.17%	136.62%	125.82%	97.18%	99.53%	98.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/11/07	29/08/07	31/05/07	27/02/07	30/11/06	30/08/06	-
Price	5.80	6.40	6.00	5.75	4.88	4.78	4.80	-
P/RPS	5.56	6.19	5.87	5.83	4.99	4.96	5.06	6.46%
YoY %	-10.18%	5.45%	0.69%	16.83%	0.60%	-1.98%	-	-
Horiz. %	109.88%	122.33%	116.01%	115.22%	98.62%	98.02%	100.00%	-
P/EPS	17.10	17.98	17.31	18.09	15.73	15.28	17.92	-3.06%
YoY %	-4.89%	3.87%	-4.31%	15.00%	2.95%	-14.73%	-	-
Horiz. %	95.42%	100.33%	96.60%	100.95%	87.78%	85.27%	100.00%	-
EY	5.85	5.56	5.78	5.53	6.36	6.54	5.58	3.19%
YoY %	5.22%	-3.81%	4.52%	-13.05%	-2.75%	17.20%	-	-
Horiz. %	104.84%	99.64%	103.58%	99.10%	113.98%	117.20%	100.00%	-
DY	6.90	4.69	5.00	5.22	6.15	5.23	3.13	69.13%
YoY %	47.12%	-6.20%	-4.21%	-15.12%	17.59%	67.09%	-	-
Horiz. %	220.45%	149.84%	159.74%	166.77%	196.49%	167.09%	100.00%	-
P/NAPS	2.60	2.84	2.68	2.43	2.16	2.12	2.13	14.17%
YoY %	-8.45%	5.97%	10.29%	12.50%	1.89%	-0.47%	-	-
Horiz. %	122.07%	133.33%	125.82%	114.08%	101.41%	99.53%	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