[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Cumulative Result
Revenue	336,888	321,689	333,318	308,570	286,442	287,250	263,487	4.17%
YoY %	4.72%	-3.49%	8.02%	7.73%	-0.28%	9.02%	-	-
Horiz. %	127.86%	122.09%	126.50%	117.11%	108.71%	109.02%	100.00%	-
PBT	147,447	123,087	159,137	154,143	135,299	114,790	131,774	1.88%
YoY %	19.79%	-22.65%	3.24%	13.93%	17.87%	-12.89%	-	-
Horiz. %	111.89%	93.41%	120.77%	116.98%	102.68%	87.11%	100.00%	-
Tax	-36,877	-31,284	-42,082	-40,858	-40,255	-33,861	-40,191	-1.42%
YoY %	-17.88%	25.66%	-3.00%	-1.50%	-18.88%	15.75%	-	-
Horiz. %	91.75%	77.84%	104.71%	101.66%	100.16%	84.25%	100.00%	-
NP	110,570	91,803	117,055	113,285	95,044	80,929	91,583	3.18%
YoY %	20.44%	-21.57%	3.33%	19.19%	17.44%	-11.63%	-	-
Horiz. %	120.73%	100.24%	127.81%	123.70%	103.78%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,570	91,803	117,055	113,285	95,044	80,929	91,583	3.18%
YoY %	20.44%	-21.57%	3.33%	19.19%	17.44%	-11.63%	-	-
Horiz. %	120.73%	100.24%	127.81%	123.70%	103.78%	88.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.01%	25.42%	26.44%	26.51%	29.75%	29.50%	30.50%	-
YoY %	-1.61%	-3.86%	-0.26%	-10.89%	0.85%	-3.28%	-	-
Horiz. %	82.00%	83.34%	86.69%	86.92%	97.54%	96.72%	100.00%	-
Total Cost	226,318	229,886	216,263	195,285	191,398	206,321	171,904	4.68%
YoY %	-1.55%	6.30%	10.74%	2.03%	-7.23%	20.02%	-	-
Horiz. %	131.65%	133.73%	125.80%	113.60%	111.34%	120.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,435	837,827	877,152	900,111	903,397	895,859	851,161	-0.31%
YoY %	-0.29%	-4.48%	-2.55%	-0.36%	0.84%	5.25%	-	-
Horiz. %	98.15%	98.43%	103.05%	105.75%	106.14%	105.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	60,005	60,001	59,207	80,002	80,003	80,008	79,985	-4.67%
YoY %	0.01%	1.34%	-25.99%	-0.00%	-0.01%	0.03%	-	-
Horiz. %	75.02%	75.02%	74.02%	100.02%	100.02%	100.03%	100.00%	-
Div Payout %	54.27%	65.36%	50.58%	70.62%	84.18%	98.86%	87.34%	-
YoY %	-16.97%	29.22%	-28.38%	-16.11%	-14.85%	13.19%	-	-
Horiz. %	62.14%	74.83%	57.91%	80.86%	96.38%	113.19%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	835,435	837,827	877,152	900,111	903,397	895,859	851,161	-0.31%
YoY %	-0.29%	-4.48%	-2.55%	-0.36%	0.84%	5.25%	-	-
Horiz. %	98.15%	98.43%	103.05%	105.75%	106.14%	105.25%	100.00%	-
NOSH	400,036	400,013	400,051	400,014	400,016	400,044	399,925	0.00%
YoY %	0.01%	-0.01%	0.01%	-0.00%	-0.01%	0.03%	-	-
Horiz. %	100.03%	100.02%	100.03%	100.02%	100.02%	100.03%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	32.82%	28.54%	35.12%	36.71%	33.18%	28.17%	34.76%	-
YoY %	15.00%	-18.74%	-4.33%	10.64%	17.78%	-18.96%	-	-
Horiz. %	94.42%	82.11%	101.04%	105.61%	95.45%	81.04%	100.00%	-
ROE	13.24%	10.96%	13.34%	12.59%	10.52%	9.03%	10.76%	-
YoY %	20.80%	-17.84%	5.96%	19.68%	16.50%	-16.08%	-	-
Horiz. %	123.05%	101.86%	123.98%	117.01%	97.77%	83.92%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	84.21	80.42	83.32	77.14	71.61	71.80	65.88	4.17%
YoY %	4.71%	-3.48%	8.01%	7.72%	-0.26%	8.99%	-	-
Horiz. %	127.82%	122.07%	126.47%	117.09%	108.70%	108.99%	100.00%	-
EPS	27.64	22.95	29.26	28.32	23.76	20.23	22.90	3.18%
YoY %	20.44%	-21.57%	3.32%	19.19%	17.45%	-11.66%	-	-
Horiz. %	120.70%	100.22%	127.77%	123.67%	103.76%	88.34%	100.00%	-
DPS	15.00	15.00	14.80	20.00	20.00	20.00	20.00	-4.67%
YoY %	0.00%	1.35%	-26.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	74.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.0884	2.0945	2.1926	2.2502	2.2584	2.2394	2.1283	-0.31%
YoY %	-0.29%	-4.47%	-2.56%	-0.36%	0.85%	5.22%	-	-
Horiz. %	98.13%	98.41%	103.02%	105.73%	106.11%	105.22%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 399,888
RPS	73.24	69.93	72.46	67.08	62.27	62.45	57.28	4.17%
YoY %	4.73%	-3.49%	8.02%	7.72%	-0.29%	9.03%	-	-
Horiz. %	127.86%	122.08%	126.50%	117.11%	108.71%	109.03%	100.00%	-
EPS	24.04	19.96	25.45	24.63	20.66	17.59	19.91	3.19%
YoY %	20.44%	-21.57%	3.33%	19.22%	17.45%	-11.65%	-	-
Horiz. %	120.74%	100.25%	127.83%	123.71%	103.77%	88.35%	100.00%	-
DPS	13.04	13.04	12.87	17.39	17.39	17.39	17.39	-4.68%
YoY %	0.00%	1.32%	-25.99%	0.00%	0.00%	0.00%	-	-
Horiz. %	74.99%	74.99%	74.01%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.8162	1.8214	1.9069	1.9568	1.9639	1.9475	1.8504	-0.31%
YoY %	-0.29%	-4.48%	-2.55%	-0.36%	0.84%	5.25%	-	-
Horiz. %	98.15%	98.43%	103.05%	105.75%	106.13%	105.25%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	6.58	6.11	5.40	6.55	4.74	4.86	3.48	-
P/RPS	7.81	7.60	6.48	8.49	6.62	6.77	5.28	6.73%
YoY %	2.76%	17.28%	-23.67%	28.25%	-2.22%	28.22%	-	-
Horiz. %	147.92%	143.94%	122.73%	160.80%	125.38%	128.22%	100.00%	-
P/EPS	23.81	26.62	18.46	23.13	19.95	24.02	15.20	7.76%
YoY %	-10.56%	44.20%	-20.19%	15.94%	-16.94%	58.03%	-	-
Horiz. %	156.64%	175.13%	121.45%	152.17%	131.25%	158.03%	100.00%	-
EY	4.20	3.76	5.42	4.32	5.01	4.16	6.58	-7.20%
YoY %	11.70%	-30.63%	25.46%	-13.77%	20.43%	-36.78%	-	-
Horiz. %	63.83%	57.14%	82.37%	65.65%	76.14%	63.22%	100.00%	-
DY	2.28	2.45	2.74	3.05	4.22	4.12	5.75	-14.28%
YoY %	-6.94%	-10.58%	-10.16%	-27.73%	2.43%	-28.35%	-	-
Horiz. %	39.65%	42.61%	47.65%	53.04%	73.39%	71.65%	100.00%	-
P/NAPS	3.15	2.92	2.46	2.91	2.10	2.17	1.64	11.48%
YoY %	7.88%	18.70%	-15.46%	38.57%	-3.23%	32.32%	-	-
Horiz. %	192.07%	178.05%	150.00%	177.44%	128.05%	132.32%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	26/11/09	27/11/08	28/11/07	30/11/06	25/11/05	26/11/04	-
Price	6.60	6.52	5.30	6.40	4.78	4.70	3.72	-
P/RPS	7.84	8.11	6.36	8.30	6.68	6.55	5.65	5.60%
YoY %	-3.33%	27.52%	-23.37%	24.25%	1.98%	15.93%	-	-
Horiz. %	138.76%	143.54%	112.57%	146.90%	118.23%	115.93%	100.00%	-
P/EPS	23.88	28.41	18.11	22.60	20.12	23.23	16.24	6.63%
YoY %	-15.95%	56.87%	-19.87%	12.33%	-13.39%	43.04%	-	-
Horiz. %	147.04%	174.94%	111.51%	139.16%	123.89%	143.04%	100.00%	-
EY	4.19	3.52	5.52	4.43	4.97	4.30	6.16	-6.21%
YoY %	19.03%	-36.23%	24.60%	-10.87%	15.58%	-30.19%	-	-
Horiz. %	68.02%	57.14%	89.61%	71.92%	80.68%	69.81%	100.00%	-
DY	2.27	2.30	2.79	3.13	4.18	4.26	5.38	-13.38%
YoY %	-1.30%	-17.56%	-10.86%	-25.12%	-1.88%	-20.82%	-	-
Horiz. %	42.19%	42.75%	51.86%	58.18%	77.70%	79.18%	100.00%	-
P/NAPS	3.16	3.11	2.42	2.84	2.12	2.10	1.75	10.34%
YoY %	1.61%	28.51%	-14.79%	33.96%	0.95%	20.00%	-	-
Horiz. %	180.57%	177.71%	138.29%	162.29%	121.14%	120.00%	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