[BIPORT] YoY Cumulative 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
Cumulative Result
Revenue	225,417	218,995	228,374	211,187	192,971	200,194	178,774	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	98,795	89,744	113,502	110,444	94,004	99,505	91,414	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	-24,715	-22,258	-29,668	-29,350	-27,572	-29,116	-27,650	-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	74,080	67,486	83,834	81,094	66,432	70,389	63,764	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	74,080	67,486	83,834	81,094	66,432	70,389	63,764	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	151,337	151,509	144,540	130,093	126,539	129,805	115,010	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	29,999	30,002	29,597	40,006	39,995	79,987	60,003	-10.90%
YoY %	-0.01%	1.37%	-26.02%	0.03%	-50.00%	33.31%	-	-
Horiz. %	50.00%	50.00%	49.33%	66.67%	66.66%	133.31%	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	8.94%	8.00%	9.60%	9.04%	7.35%	7.96%	7.61%	-
YoY %	11.75%	-16.67%	6.19%	22.99%	-7.66%	4.60%	-	-
Horiz. %	117.48%	105.12%	126.15%	118.79%	96.58%	104.60%	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	56.35	54.74	57.10	52.79	48.25	50.06	44.69	3.93%
YoY %	2.94%	-4.13%	8.16%	9.41%	-3.62%	12.02%	-	-
Horiz. %	126.09%	122.49%	127.77%	118.12%	107.97%	112.02%	100.00%	-
EPS	18.52	16.87	20.96	20.27	16.61	17.60	15.94	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	7.50	7.50	7.40	10.00	10.00	20.00	15.00	-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	49.00	47.61	49.65	45.91	41.95	43.52	38.86	3.93%
YoY %	2.92%	-4.11%	8.15%	9.44%	-3.61%	11.99%	-	-
Horiz. %	126.09%	122.52%	127.77%	118.14%	107.95%	111.99%	100.00%	-
EPS	16.10	14.67	18.22	17.63	14.44	15.30	13.86	2.52%
YoY %	9.75%	-19.48%	3.35%	22.09%	-5.62%	10.39%	-	-
Horiz. %	116.16%	105.84%	131.46%	127.20%	104.18%	110.39%	100.00%	-
DPS	6.52	6.52	6.43	8.70	8.69	17.39	13.04	-10.90%
YoY %	0.00%	1.40%	-26.09%	0.12%	-50.03%	33.36%	-	-
Horiz. %	50.00%	50.00%	49.31%	66.72%	66.64%	133.36%	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	11.27	11.05	11.03	11.37	9.95	8.99	7.52	6.97%
YoY %	1.99%	0.18%	-2.99%	14.27%	10.68%	19.55%	-	-
Horiz. %	149.87%	146.94%	146.68%	151.20%	132.31%	119.55%	100.00%	-
P/EPS	34.29	35.86	30.06	29.60	28.90	25.57	21.08	8.44%
YoY %	-4.38%	19.29%	1.55%	2.42%	13.02%	21.30%	-	-
Horiz. %	162.67%	170.11%	142.60%	140.42%	137.10%	121.30%	100.00%	-
EY	2.92	2.79	3.33	3.38	3.46	3.91	4.74	-7.75%
YoY %	4.66%	-16.22%	-1.48%	-2.31%	-11.51%	-17.51%	-	-
Horiz. %	61.60%	58.86%	70.25%	71.31%	73.00%	82.49%	100.00%	-
DY	1.18	1.24	1.17	1.67	2.08	4.44	4.46	-19.86%
YoY %	-4.84%	5.98%	-29.94%	-19.71%	-53.15%	-0.45%	-	-
Horiz. %	26.46%	27.80%	26.23%	37.44%	46.64%	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	12.17	11.14	10.25	11.37	9.95	9.23	7.38	8.68%
YoY %	9.25%	8.68%	-9.85%	14.27%	7.80%	25.07%	-	-
Horiz. %	164.91%	150.95%	138.89%	154.07%	134.82%	125.07%	100.00%	-
P/EPS	37.04	36.16	27.91	29.60	28.90	26.25	20.70	10.17%
YoY %	2.43%	29.56%	-5.71%	2.42%	10.10%	26.81%	-	-
Horiz. %	178.94%	174.69%	134.83%	143.00%	139.61%	126.81%	100.00%	-
EY	2.70	2.77	3.58	3.38	3.46	3.81	4.83	-9.23%
YoY %	-2.53%	-22.63%	5.92%	-2.31%	-9.19%	-21.12%	-	-
Horiz. %	55.90%	57.35%	74.12%	69.98%	71.64%	78.88%	100.00%	-
DY	1.09	1.23	1.26	1.67	2.08	4.33	4.55	-21.18%
YoY %	-11.38%	-2.38%	-24.55%	-19.71%	-51.96%	-4.84%	-	-
Horiz. %	23.96%	27.03%	27.69%	36.70%	45.71%	95.16%	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