[BIPORT] YoY Annualized Quarter Result on 30-Jun-2022 [#2]

Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -22.86%
YoY- 41.98%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 811,142 728,436 784,538 733,818 685,712 716,018 652,212 3.69%
PBT 223,306 120,404 171,288 134,662 127,116 170,644 123,694 10.33%
Tax -54,198 -27,946 -44,578 -45,418 -43,800 -48,312 -42,402 4.17%
NP 169,108 92,458 126,710 89,244 83,316 122,332 81,292 12.97%
-
NP to SH 169,108 92,458 126,710 89,244 83,316 122,332 81,292 12.97%
-
Tax Rate 24.27% 23.21% 26.03% 33.73% 34.46% 28.31% 34.28% -
Total Cost 642,034 635,978 657,828 644,574 602,396 593,686 570,920 1.97%
-
Net Worth 1,882,182 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 64,400 55,200 73,600 55,200 36,800 36,800 36,800 9.76%
Div Payout % 38.08% 59.70% 58.09% 61.85% 44.17% 30.08% 45.27% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,882,182 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.92%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.85% 12.69% 16.15% 12.16% 12.15% 17.09% 12.46% -
ROE 8.98% 5.21% 7.38% 6.38% 6.16% 9.56% 6.83% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.34 158.36 170.55 159.53 149.07 155.66 141.79 3.69%
EPS 36.76 20.10 27.54 19.40 18.10 26.60 17.66 12.98%
DPS 14.00 12.00 16.00 12.00 8.00 8.00 8.00 9.76%
NAPS 4.0917 3.856 3.7326 3.0415 2.9421 2.7823 2.588 7.92%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 176.34 158.36 170.55 159.53 149.07 155.66 141.79 3.69%
EPS 36.76 20.10 27.54 19.40 18.10 26.60 17.66 12.98%
DPS 14.00 12.00 16.00 12.00 8.00 8.00 8.00 9.76%
NAPS 4.0917 3.856 3.7326 3.0415 2.9421 2.7823 2.588 7.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.30 5.06 5.39 4.35 4.20 4.90 5.52 -
P/RPS 3.57 3.20 3.16 2.73 2.82 3.15 3.89 -1.41%
P/EPS 17.14 25.17 19.57 22.42 23.19 18.43 31.24 -9.51%
EY 5.84 3.97 5.11 4.46 4.31 5.43 3.20 10.53%
DY 2.22 2.37 2.97 2.76 1.90 1.63 1.45 7.35%
P/NAPS 1.54 1.31 1.44 1.43 1.43 1.76 2.13 -5.25%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 -
Price 6.30 5.15 5.20 4.58 3.95 3.98 5.45 -
P/RPS 3.57 3.25 3.05 2.87 2.65 2.56 3.84 -1.20%
P/EPS 17.14 25.62 18.88 23.61 21.81 14.97 30.84 -9.31%
EY 5.84 3.90 5.30 4.24 4.59 6.68 3.24 10.30%
DY 2.22 2.33 3.08 2.62 2.03 2.01 1.47 7.10%
P/NAPS 1.54 1.34 1.39 1.51 1.34 1.43 2.11 -5.10%

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

Post a Comment