[BIPORT] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	552,265	540,508	539,663	523,970	529,778	528,871	515,650	4.66%
YoY %	2.18%	0.16%	3.00%	-1.10%	0.17%	2.56%	-	-
Horiz. %	107.10%	104.82%	104.66%	101.61%	102.74%	102.56%	100.00%	-
PBT	192,706	190,929	197,450	185,039	188,173	183,641	172,963	7.45%
YoY %	0.93%	-3.30%	6.71%	-1.67%	2.47%	6.17%	-	-
Horiz. %	111.41%	110.39%	114.16%	106.98%	108.79%	106.17%	100.00%	-
Tax	-49,435	-31,283	-28,762	-22,701	-30,468	-47,087	-48,834	0.81%
YoY %	-58.03%	-8.77%	-26.70%	25.49%	35.29%	3.58%	-	-
Horiz. %	101.23%	64.06%	58.90%	46.49%	62.39%	96.42%	100.00%	-
NP	143,271	159,646	168,688	162,338	157,705	136,554	124,129	10.00%
YoY %	-10.26%	-5.36%	3.91%	2.94%	15.49%	10.01%	-	-
Horiz. %	115.42%	128.61%	135.90%	130.78%	127.05%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,271	159,646	168,688	162,338	157,705	136,554	124,129	10.00%
YoY %	-10.26%	-5.36%	3.91%	2.94%	15.49%	10.01%	-	-
Horiz. %	115.42%	128.61%	135.90%	130.78%	127.05%	110.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.65%	16.38%	14.57%	12.27%	16.19%	25.64%	28.23%	-
YoY %	56.59%	12.42%	18.74%	-24.21%	-36.86%	-9.17%	-	-
Horiz. %	90.86%	58.02%	51.61%	43.46%	57.35%	90.83%	100.00%	-
Total Cost	408,994	380,862	370,975	361,632	372,073	392,317	391,521	2.94%
YoY %	7.39%	2.67%	2.58%	-2.81%	-5.16%	0.20%	-	-
Horiz. %	104.46%	97.28%	94.75%	92.37%	95.03%	100.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,167,249	1,157,175	1,149,678	1,183,137	1,078,700	1,141,536	1,177,784	-0.59%
YoY %	0.87%	0.65%	-2.83%	9.68%	-5.50%	-3.08%	-	-
Horiz. %	99.11%	98.25%	97.61%	100.45%	91.59%	96.92%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	82,800	89,700	96,600	103,500	103,500	99,015	94,500	-8.41%
YoY %	-7.69%	-7.14%	-6.67%	0.00%	4.53%	4.78%	-	-
Horiz. %	87.62%	94.92%	102.22%	109.52%	109.52%	104.78%	100.00%	-
Div Payout %	57.79%	56.19%	57.27%	63.76%	65.63%	72.51%	76.13%	-
YoY %	2.85%	-1.89%	-10.18%	-2.85%	-9.49%	-4.76%	-	-
Horiz. %	75.91%	73.81%	75.23%	83.75%	86.21%	95.24%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	1,167,249	1,157,175	1,149,678	1,183,137	1,078,700	1,141,536	1,177,784	-0.59%
YoY %	0.87%	0.65%	-2.83%	9.68%	-5.50%	-3.08%	-	-
Horiz. %	99.11%	98.25%	97.61%	100.45%	91.59%	96.92%	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%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	25.94%	29.54%	31.26%	30.98%	29.77%	25.82%	24.07%	-
YoY %	-12.19%	-5.50%	0.90%	4.06%	15.30%	7.27%	-	-
Horiz. %	107.77%	122.73%	129.87%	128.71%	123.68%	107.27%	100.00%	-
ROE	12.27%	13.80%	14.67%	13.72%	14.62%	11.96%	10.54%	-
YoY %	-11.09%	-5.93%	6.92%	-6.16%	22.24%	13.47%	-	-
Horiz. %	116.41%	130.93%	139.18%	130.17%	138.71%	113.47%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	120.06	117.50	117.32	113.91	115.17	114.97	112.10	4.66%
YoY %	2.18%	0.15%	2.99%	-1.09%	0.17%	2.56%	-	-
Horiz. %	107.10%	104.82%	104.66%	101.61%	102.74%	102.56%	100.00%	-
EPS	31.15	34.71	36.67	35.29	34.28	29.69	26.98	10.02%
YoY %	-10.26%	-5.34%	3.91%	2.95%	15.46%	10.04%	-	-
Horiz. %	115.46%	128.65%	135.92%	130.80%	127.06%	110.04%	100.00%	-
DPS	18.00	19.50	21.00	22.50	22.50	21.53	20.54	-8.40%
YoY %	-7.69%	-7.14%	-6.67%	0.00%	4.51%	4.82%	-	-
Horiz. %	87.63%	94.94%	102.24%	109.54%	109.54%	104.82%	100.00%	-
NAPS	2.5375	2.5156	2.4993	2.5721	2.345	2.4816	2.5604	-0.59%
YoY %	0.87%	0.65%	-2.83%	9.68%	-5.50%	-3.08%	-	-
Horiz. %	99.11%	98.25%	97.61%	100.46%	91.59%	96.92%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	120.06	117.50	117.32	113.91	115.17	114.97	112.10	4.66%
YoY %	2.18%	0.15%	2.99%	-1.09%	0.17%	2.56%	-	-
Horiz. %	107.10%	104.82%	104.66%	101.61%	102.74%	102.56%	100.00%	-
EPS	31.15	34.71	36.67	35.29	34.28	29.69	26.98	10.02%
YoY %	-10.26%	-5.34%	3.91%	2.95%	15.46%	10.04%	-	-
Horiz. %	115.46%	128.65%	135.92%	130.80%	127.06%	110.04%	100.00%	-
DPS	18.00	19.50	21.00	22.50	22.50	21.53	20.54	-8.40%
YoY %	-7.69%	-7.14%	-6.67%	0.00%	4.51%	4.82%	-	-
Horiz. %	87.63%	94.94%	102.24%	109.54%	109.54%	104.82%	100.00%	-
NAPS	2.5375	2.5156	2.4993	2.572	2.345	2.4816	2.5604	-0.59%
YoY %	0.87%	0.65%	-2.83%	9.68%	-5.50%	-3.08%	-	-
Horiz. %	99.11%	98.25%	97.61%	100.45%	91.59%	96.92%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	7.00	7.00	7.25	7.41	7.50	7.72	7.18	-
P/RPS	5.83	5.96	6.18	6.51	6.51	6.71	6.41	-6.11%
YoY %	-2.18%	-3.56%	-5.07%	0.00%	-2.98%	4.68%	-	-
Horiz. %	90.95%	92.98%	96.41%	101.56%	101.56%	104.68%	100.00%	-
P/EPS	22.47	20.17	19.77	21.00	21.88	26.01	26.61	-10.63%
YoY %	11.40%	2.02%	-5.86%	-4.02%	-15.88%	-2.25%	-	-
Horiz. %	84.44%	75.80%	74.30%	78.92%	82.22%	97.75%	100.00%	-
EY	4.45	4.96	5.06	4.76	4.57	3.85	3.76	11.85%
YoY %	-10.28%	-1.98%	6.30%	4.16%	18.70%	2.39%	-	-
Horiz. %	118.35%	131.91%	134.57%	126.60%	121.54%	102.39%	100.00%	-
DY	2.57	2.79	2.90	3.04	3.00	2.79	2.86	-6.86%
YoY %	-7.89%	-3.79%	-4.61%	1.33%	7.53%	-2.45%	-	-
Horiz. %	89.86%	97.55%	101.40%	106.29%	104.90%	97.55%	100.00%	-
P/NAPS	2.76	2.78	2.90	2.88	3.20	3.11	2.80	-0.95%
YoY %	-0.72%	-4.14%	0.69%	-10.00%	2.89%	11.07%	-	-
Horiz. %	98.57%	99.29%	103.57%	102.86%	114.29%	111.07%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/02/15	27/11/14	26/08/14	28/05/14	28/02/14	28/11/13	29/08/13	-
Price	7.00	6.97	7.10	7.35	7.50	7.55	7.78	-
P/RPS	5.83	5.93	6.05	6.45	6.51	6.57	6.94	-10.94%
YoY %	-1.69%	-1.98%	-6.20%	-0.92%	-0.91%	-5.33%	-	-
Horiz. %	84.01%	85.45%	87.18%	92.94%	93.80%	94.67%	100.00%	-
P/EPS	22.47	20.08	19.36	20.83	21.88	25.43	28.83	-15.27%
YoY %	11.90%	3.72%	-7.06%	-4.80%	-13.96%	-11.79%	-	-
Horiz. %	77.94%	69.65%	67.15%	72.25%	75.89%	88.21%	100.00%	-
EY	4.45	4.98	5.16	4.80	4.57	3.93	3.47	17.98%
YoY %	-10.64%	-3.49%	7.50%	5.03%	16.28%	13.26%	-	-
Horiz. %	128.24%	143.52%	148.70%	138.33%	131.70%	113.26%	100.00%	-
DY	2.57	2.80	2.96	3.06	3.00	2.85	2.64	-1.77%
YoY %	-8.21%	-5.41%	-3.27%	2.00%	5.26%	7.95%	-	-
Horiz. %	97.35%	106.06%	112.12%	115.91%	113.64%	107.95%	100.00%	-
P/NAPS	2.76	2.77	2.84	2.86	3.20	3.04	3.04	-6.22%
YoY %	-0.36%	-2.46%	-0.70%	-10.63%	5.26%	0.00%	-	-
Horiz. %	90.79%	91.12%	93.42%	94.08%	105.26%	100.00%	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