[BIPORT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	450,834	437,990	456,748	422,374	385,942	400,388	357,548	3.93%
YoY %	2.93%	-4.11%	8.14%	9.44%	-3.61%	11.98%	-	-
Horiz. %	126.09%	122.50%	127.74%	118.13%	107.94%	111.98%	100.00%	-
PBT	197,590	179,488	227,004	220,888	188,008	199,010	182,828	1.30%
YoY %	10.09%	-20.93%	2.77%	17.49%	-5.53%	8.85%	-	-
Horiz. %	108.07%	98.17%	124.16%	120.82%	102.83%	108.85%	100.00%	-
Tax	-49,430	-44,516	-59,336	-58,700	-55,144	-58,232	-55,300	-1.85%
YoY %	-11.04%	24.98%	-1.08%	-6.45%	5.30%	-5.30%	-	-
Horiz. %	89.39%	80.50%	107.30%	106.15%	99.72%	105.30%	100.00%	-
NP	148,160	134,972	167,668	162,188	132,864	140,778	127,528	2.52%
YoY %	9.77%	-19.50%	3.38%	22.07%	-5.62%	10.39%	-	-
Horiz. %	116.18%	105.84%	131.48%	127.18%	104.18%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,160	134,972	167,668	162,188	132,864	140,778	127,528	2.52%
YoY %	9.77%	-19.50%	3.38%	22.07%	-5.62%	10.39%	-	-
Horiz. %	116.18%	105.84%	131.48%	127.18%	104.18%	110.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.02%	24.80%	26.14%	26.57%	29.33%	29.26%	30.25%	-
YoY %	0.89%	-5.13%	-1.62%	-9.41%	0.24%	-3.27%	-	-
Horiz. %	82.71%	81.98%	86.41%	87.83%	96.96%	96.73%	100.00%	-
Total Cost	302,674	303,018	289,080	260,186	253,078	259,610	230,020	4.67%
YoY %	-0.11%	4.82%	11.11%	2.81%	-2.52%	12.86%	-	-
Horiz. %	131.59%	131.74%	125.68%	113.11%	110.02%	112.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	828,839	843,554	873,377	897,234	903,411	884,821	837,732	-0.17%
YoY %	-1.74%	-3.41%	-2.66%	-0.68%	2.10%	5.62%	-	-
Horiz. %	98.94%	100.69%	104.25%	107.10%	107.84%	105.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	59,999	60,005	59,195	80,013	79,990	159,974	120,007	-10.90%
YoY %	-0.01%	1.37%	-26.02%	0.03%	-50.00%	33.30%	-	-
Horiz. %	50.00%	50.00%	49.33%	66.67%	66.65%	133.30%	100.00%	-
Div Payout %	40.50%	44.46%	35.31%	49.33%	60.20%	113.64%	94.10%	-
YoY %	-8.91%	25.91%	-28.42%	-18.06%	-47.03%	20.77%	-	-
Horiz. %	43.04%	47.25%	37.52%	52.42%	63.97%	120.77%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	828,839	843,554	873,377	897,234	903,411	884,821	837,732	-0.17%
YoY %	-1.74%	-3.41%	-2.66%	-0.68%	2.10%	5.62%	-	-
Horiz. %	98.94%	100.69%	104.25%	107.10%	107.84%	105.62%	100.00%	-
NOSH	399,999	400,035	399,971	400,069	399,951	399,937	400,025	-0.00%
YoY %	-0.01%	0.02%	-0.02%	0.03%	0.00%	-0.02%	-	-
Horiz. %	99.99%	100.00%	99.99%	100.01%	99.98%	99.98%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	32.86%	30.82%	36.71%	38.40%	34.43%	35.16%	35.67%	-
YoY %	6.62%	-16.04%	-4.40%	11.53%	-2.08%	-1.43%	-	-
Horiz. %	92.12%	86.40%	102.92%	107.65%	96.52%	98.57%	100.00%	-
ROE	17.88%	16.00%	19.20%	18.08%	14.71%	15.91%	15.22%	-
YoY %	11.75%	-16.67%	6.19%	22.91%	-7.54%	4.53%	-	-
Horiz. %	117.48%	105.12%	126.15%	118.79%	96.65%	104.53%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	112.71	109.49	114.20	105.58	96.50	100.11	89.38	3.93%
YoY %	2.94%	-4.12%	8.16%	9.41%	-3.61%	12.00%	-	-
Horiz. %	126.10%	122.50%	127.77%	118.12%	107.97%	112.00%	100.00%	-
EPS	37.04	33.74	41.92	40.54	33.22	35.20	31.88	2.53%
YoY %	9.78%	-19.51%	3.40%	22.03%	-5.63%	10.41%	-	-
Horiz. %	116.19%	105.83%	131.49%	127.16%	104.20%	110.41%	100.00%	-
DPS	15.00	15.00	14.80	20.00	20.00	40.00	30.00	-10.90%
YoY %	0.00%	1.35%	-26.00%	0.00%	-50.00%	33.33%	-	-
Horiz. %	50.00%	50.00%	49.33%	66.67%	66.67%	133.33%	100.00%	-
NAPS	2.0721	2.1087	2.1836	2.2427	2.2588	2.2124	2.0942	-0.17%
YoY %	-1.74%	-3.43%	-2.64%	-0.71%	2.10%	5.64%	-	-
Horiz. %	98.94%	100.69%	104.27%	107.09%	107.86%	105.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 400,205
RPS	98.01	95.22	99.29	91.82	83.90	87.04	77.73	3.93%
YoY %	2.93%	-4.10%	8.14%	9.44%	-3.61%	11.98%	-	-
Horiz. %	126.09%	122.50%	127.74%	118.13%	107.94%	111.98%	100.00%	-
EPS	32.21	29.34	36.45	35.26	28.88	30.60	27.72	2.53%
YoY %	9.78%	-19.51%	3.37%	22.09%	-5.62%	10.39%	-	-
Horiz. %	116.20%	105.84%	131.49%	127.20%	104.18%	110.39%	100.00%	-
DPS	13.04	13.04	12.87	17.39	17.39	34.78	26.09	-10.91%
YoY %	0.00%	1.32%	-25.99%	0.00%	-50.00%	33.31%	-	-
Horiz. %	49.98%	49.98%	49.33%	66.65%	66.65%	133.31%	100.00%	-
NAPS	1.8018	1.8338	1.8986	1.9505	1.9639	1.9235	1.8212	-0.17%
YoY %	-1.75%	-3.41%	-2.66%	-0.68%	2.10%	5.62%	-	-
Horiz. %	98.93%	100.69%	104.25%	107.10%	107.84%	105.62%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.35	6.05	6.30	6.00	4.80	4.50	3.36	-
P/RPS	5.63	5.53	5.52	5.68	4.97	4.49	3.76	6.95%
YoY %	1.81%	0.18%	-2.82%	14.29%	10.69%	19.41%	-	-
Horiz. %	149.73%	147.07%	146.81%	151.06%	132.18%	119.41%	100.00%	-
P/EPS	17.14	17.93	15.03	14.80	14.45	12.78	10.54	8.43%
YoY %	-4.41%	19.29%	1.55%	2.42%	13.07%	21.25%	-	-
Horiz. %	162.62%	170.11%	142.60%	140.42%	137.10%	121.25%	100.00%	-
EY	5.83	5.58	6.65	6.76	6.92	7.82	9.49	-7.79%
YoY %	4.48%	-16.09%	-1.63%	-2.31%	-11.51%	-17.60%	-	-
Horiz. %	61.43%	58.80%	70.07%	71.23%	72.92%	82.40%	100.00%	-
DY	2.36	2.48	2.35	3.33	4.17	8.89	8.93	-19.88%
YoY %	-4.84%	5.53%	-29.43%	-20.14%	-53.09%	-0.45%	-	-
Horiz. %	26.43%	27.77%	26.32%	37.29%	46.70%	99.55%	100.00%	-
P/NAPS	3.06	2.87	2.89	2.68	2.13	2.03	1.60	11.40%
YoY %	6.62%	-0.69%	7.84%	25.82%	4.93%	26.87%	-	-
Horiz. %	191.25%	179.38%	180.62%	167.50%	133.12%	126.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	27/08/09	29/08/08	29/08/07	30/08/06	26/08/05	30/08/04	-
Price	6.86	6.10	5.85	6.00	4.80	4.62	3.30	-
P/RPS	6.09	5.57	5.12	5.68	4.97	4.61	3.69	8.70%
YoY %	9.34%	8.79%	-9.86%	14.29%	7.81%	24.93%	-	-
Horiz. %	165.04%	150.95%	138.75%	153.93%	134.69%	124.93%	100.00%	-
P/EPS	18.52	18.08	13.96	14.80	14.45	13.13	10.35	10.17%
YoY %	2.43%	29.51%	-5.68%	2.42%	10.05%	26.86%	-	-
Horiz. %	178.94%	174.69%	134.88%	143.00%	139.61%	126.86%	100.00%	-
EY	5.40	5.53	7.17	6.76	6.92	7.62	9.66	-9.23%
YoY %	-2.35%	-22.87%	6.07%	-2.31%	-9.19%	-21.12%	-	-
Horiz. %	55.90%	57.25%	74.22%	69.98%	71.64%	78.88%	100.00%	-
DY	2.19	2.46	2.53	3.33	4.17	8.66	9.09	-21.10%
YoY %	-10.98%	-2.77%	-24.02%	-20.14%	-51.85%	-4.73%	-	-
Horiz. %	24.09%	27.06%	27.83%	36.63%	45.87%	95.27%	100.00%	-
P/NAPS	3.31	2.89	2.68	2.68	2.13	2.09	1.58	13.11%
YoY %	14.53%	7.84%	0.00%	25.82%	1.91%	32.28%	-	-
Horiz. %	209.49%	182.91%	169.62%	169.62%	134.81%	132.28%	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