[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Cumulative Result
Revenue	315,365	279,069	265,536	270,093	260,208	250,767	241,215	4.56%
YoY %	13.01%	5.10%	-1.69%	3.80%	3.76%	3.96%	-	-
Horiz. %	130.74%	115.69%	110.08%	111.97%	107.87%	103.96%	100.00%	-
PBT	108,542	91,333	76,967	97,557	88,280	93,889	95,265	2.19%
YoY %	18.84%	18.67%	-21.11%	10.51%	-5.97%	-1.44%	-	-
Horiz. %	113.94%	95.87%	80.79%	102.41%	92.67%	98.56%	100.00%	-
Tax	-34,150	-21,261	-20,666	-26,086	-27,792	-11,142	-23,569	6.36%
YoY %	-60.62%	-2.88%	20.78%	6.14%	-149.43%	52.73%	-	-
Horiz. %	144.89%	90.21%	87.68%	110.68%	117.92%	47.27%	100.00%	-
NP	74,392	70,072	56,301	71,471	60,488	82,747	71,696	0.61%
YoY %	6.17%	24.46%	-21.23%	18.16%	-26.90%	15.41%	-	-
Horiz. %	103.76%	97.73%	78.53%	99.69%	84.37%	115.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,392	70,072	56,301	71,471	60,488	82,747	71,696	0.61%
YoY %	6.17%	24.46%	-21.23%	18.16%	-26.90%	15.41%	-	-
Horiz. %	103.76%	97.73%	78.53%	99.69%	84.37%	115.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.46%	23.28%	26.85%	26.74%	31.48%	11.87%	24.74%	-
YoY %	35.14%	-13.30%	0.41%	-15.06%	165.21%	-52.02%	-	-
Horiz. %	127.16%	94.10%	108.53%	108.08%	127.24%	47.98%	100.00%	-
Total Cost	240,973	208,997	209,235	198,622	199,720	168,020	169,519	6.03%
YoY %	15.30%	-0.11%	5.34%	-0.55%	18.87%	-0.88%	-	-
Horiz. %	142.15%	123.29%	123.43%	117.17%	117.82%	99.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,175,852	1,132,106	1,153,818	1,149,517	1,177,784	652,897	826,984	6.03%
YoY %	3.86%	-1.88%	0.37%	-2.40%	80.39%	-21.05%	-	-
Horiz. %	142.19%	136.90%	139.52%	139.00%	142.42%	78.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	27,600	27,600	27,600	27,596	34,500	29,995	30,006	-1.38%
YoY %	0.00%	0.00%	0.01%	-20.01%	15.02%	-0.04%	-	-
Horiz. %	91.98%	91.98%	91.98%	91.97%	114.98%	99.96%	100.00%	-
Div Payout %	37.10%	39.39%	49.02%	38.61%	57.04%	36.25%	41.85%	-
YoY %	-5.81%	-19.65%	26.96%	-32.31%	57.35%	-13.38%	-	-
Horiz. %	88.65%	94.12%	117.13%	92.26%	136.30%	86.62%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,175,852	1,132,106	1,153,818	1,149,517	1,177,784	652,897	826,984	6.03%
YoY %	3.86%	-1.88%	0.37%	-2.40%	80.39%	-21.05%	-	-
Horiz. %	142.19%	136.90%	139.52%	139.00%	142.42%	78.95%	100.00%	-
NOSH	460,000	460,000	460,000	459,935	460,000	399,937	400,089	2.35%
YoY %	0.00%	0.00%	0.01%	-0.01%	15.02%	-0.04%	-	-
Horiz. %	114.97%	114.97%	114.97%	114.96%	114.97%	99.96%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	23.59%	25.11%	21.20%	26.46%	23.25%	33.00%	29.72%	-
YoY %	-6.05%	18.44%	-19.88%	13.81%	-29.55%	11.04%	-	-
Horiz. %	79.37%	84.49%	71.33%	89.03%	78.23%	111.04%	100.00%	-
ROE	6.33%	6.19%	4.88%	6.22%	5.14%	12.67%	8.67%	-
YoY %	2.26%	26.84%	-21.54%	21.01%	-59.43%	46.14%	-	-
Horiz. %	73.01%	71.40%	56.29%	71.74%	59.28%	146.14%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	68.56	60.67	57.73	58.72	56.57	62.70	60.29	2.16%
YoY %	13.00%	5.09%	-1.69%	3.80%	-9.78%	4.00%	-	-
Horiz. %	113.72%	100.63%	95.75%	97.40%	93.83%	104.00%	100.00%	-
EPS	16.17	15.24	12.24	15.54	14.74	20.69	17.92	-1.69%
YoY %	6.10%	24.51%	-21.24%	5.43%	-28.76%	15.46%	-	-
Horiz. %	90.23%	85.04%	68.30%	86.72%	82.25%	115.46%	100.00%	-
DPS	6.00	6.00	6.00	6.00	7.50	7.50	7.50	-3.64%
YoY %	0.00%	0.00%	0.00%	-20.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	80.00%	80.00%	100.00%	100.00%	100.00%	-
NAPS	2.5562	2.4611	2.5083	2.4993	2.5604	1.6325	2.067	3.60%
YoY %	3.86%	-1.88%	0.36%	-2.39%	56.84%	-21.02%	-	-
Horiz. %	123.67%	119.07%	121.35%	120.91%	123.87%	78.98%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	68.56	60.67	57.73	58.72	56.57	54.51	52.44	4.56%
YoY %	13.00%	5.09%	-1.69%	3.80%	3.78%	3.95%	-	-
Horiz. %	130.74%	115.69%	110.09%	111.98%	107.88%	103.95%	100.00%	-
EPS	16.17	15.24	12.24	15.54	14.74	17.99	15.59	0.61%
YoY %	6.10%	24.51%	-21.24%	5.43%	-18.07%	15.39%	-	-
Horiz. %	103.72%	97.75%	78.51%	99.68%	94.55%	115.39%	100.00%	-
DPS	6.00	6.00	6.00	6.00	7.50	6.52	6.52	-1.37%
YoY %	0.00%	0.00%	0.00%	-20.00%	15.03%	0.00%	-	-
Horiz. %	92.02%	92.02%	92.02%	92.02%	115.03%	100.00%	100.00%	-
NAPS	2.5562	2.4611	2.5083	2.499	2.5604	1.4193	1.7978	6.03%
YoY %	3.86%	-1.88%	0.37%	-2.40%	80.40%	-21.05%	-	-
Horiz. %	142.18%	136.90%	139.52%	139.00%	142.42%	78.95%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	6.07	7.00	6.90	7.25	7.18	7.00	6.69	-
P/RPS	8.85	11.54	11.95	12.35	12.69	11.16	11.10	-3.70%
YoY %	-23.31%	-3.43%	-3.24%	-2.68%	13.71%	0.54%	-	-
Horiz. %	79.73%	103.96%	107.66%	111.26%	114.32%	100.54%	100.00%	-
P/EPS	37.53	45.95	56.38	46.66	54.60	33.83	37.33	0.08%
YoY %	-18.32%	-18.50%	20.83%	-14.54%	61.40%	-9.38%	-	-
Horiz. %	100.54%	123.09%	151.03%	124.99%	146.26%	90.62%	100.00%	-
EY	2.66	2.18	1.77	2.14	1.83	2.96	2.68	-0.12%
YoY %	22.02%	23.16%	-17.29%	16.94%	-38.18%	10.45%	-	-
Horiz. %	99.25%	81.34%	66.04%	79.85%	68.28%	110.45%	100.00%	-
DY	0.99	0.86	0.87	0.83	1.04	1.07	1.12	-2.03%
YoY %	15.12%	-1.15%	4.82%	-20.19%	-2.80%	-4.46%	-	-
Horiz. %	88.39%	76.79%	77.68%	74.11%	92.86%	95.54%	100.00%	-
P/NAPS	2.37	2.84	2.75	2.90	2.80	4.29	3.24	-5.07%
YoY %	-16.55%	3.27%	-5.17%	3.57%	-34.73%	32.41%	-	-
Horiz. %	73.15%	87.65%	84.88%	89.51%	86.42%	132.41%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	24/08/17	26/08/16	25/08/15	26/08/14	29/08/13	30/08/12	25/08/11	-
Price	5.96	6.80	6.80	7.10	7.78	7.01	6.80	-
P/RPS	8.69	11.21	11.78	12.09	13.75	11.18	11.28	-4.25%
YoY %	-22.48%	-4.84%	-2.56%	-12.07%	22.99%	-0.89%	-	-
Horiz. %	77.04%	99.38%	104.43%	107.18%	121.90%	99.11%	100.00%	-
P/EPS	36.85	44.64	55.56	45.69	59.17	33.88	37.95	-0.48%
YoY %	-17.45%	-19.65%	21.60%	-22.78%	74.65%	-10.72%	-	-
Horiz. %	97.10%	117.63%	146.40%	120.40%	155.92%	89.28%	100.00%	-
EY	2.71	2.24	1.80	2.19	1.69	2.95	2.64	0.43%
YoY %	20.98%	24.44%	-17.81%	29.59%	-42.71%	11.74%	-	-
Horiz. %	102.65%	84.85%	68.18%	82.95%	64.02%	111.74%	100.00%	-
DY	1.01	0.88	0.88	0.85	0.96	1.07	1.10	-1.41%
YoY %	14.77%	0.00%	3.53%	-11.46%	-10.28%	-2.73%	-	-
Horiz. %	91.82%	80.00%	80.00%	77.27%	87.27%	97.27%	100.00%	-
P/NAPS	2.33	2.76	2.71	2.84	3.04	4.29	3.29	-5.58%
YoY %	-15.58%	1.85%	-4.58%	-6.58%	-29.14%	30.40%	-	-
Horiz. %	70.82%	83.89%	82.37%	86.32%	92.40%	130.40%	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