[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 45.6%
YoY- -45.77%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 539,086 520,904 531,969 488,075 493,551 417,502 396,324 5.25%
PBT 92,217 98,757 129,672 96,414 157,791 140,263 118,159 -4.04%
Tax -25,835 -30,325 -43,817 -37,232 -48,652 -33,582 -32,630 -3.81%
NP 66,382 68,432 85,855 59,182 109,139 106,681 85,529 -4.13%
-
NP to SH 66,382 68,432 85,855 59,182 109,139 106,681 85,529 -4.13%
-
Tax Rate 28.02% 30.71% 33.79% 38.62% 30.83% 23.94% 27.62% -
Total Cost 472,704 452,472 446,114 428,893 384,412 310,821 310,795 7.23%
-
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 41,400 36,800 36,800 27,600 46,000 55,200 46,000 -1.73%
Div Payout % 62.37% 53.78% 42.86% 46.64% 42.15% 51.74% 53.78% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.31% 13.14% 16.14% 12.13% 22.11% 25.55% 21.58% -
ROE 4.72% 4.99% 6.68% 4.93% 9.15% 9.35% 7.34% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 117.19 113.24 115.65 106.10 107.29 90.76 86.16 5.25%
EPS 14.43 14.87 18.67 12.87 23.73 23.19 18.59 -4.13%
DPS 9.00 8.00 8.00 6.00 10.00 12.00 10.00 -1.73%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 117.19 113.24 115.65 106.10 107.29 90.76 86.16 5.25%
EPS 14.43 14.87 18.67 12.87 23.73 23.19 18.59 -4.13%
DPS 9.00 8.00 8.00 6.00 10.00 12.00 10.00 -1.73%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.38 3.70 3.75 5.23 5.89 6.65 6.50 -
P/RPS 3.74 3.27 3.24 4.93 5.49 7.33 7.54 -11.01%
P/EPS 30.35 24.87 20.09 40.65 24.83 28.67 34.96 -2.32%
EY 3.29 4.02 4.98 2.46 4.03 3.49 2.86 2.35%
DY 2.05 2.16 2.13 1.15 1.70 1.80 1.54 4.87%
P/NAPS 1.43 1.24 1.34 2.01 2.27 2.68 2.57 -9.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 09/11/15 -
Price 4.70 3.91 4.16 5.00 6.05 6.28 6.83 -
P/RPS 4.01 3.45 3.60 4.71 5.64 6.92 7.93 -10.73%
P/EPS 32.57 26.28 22.29 38.86 25.50 27.08 36.73 -1.98%
EY 3.07 3.80 4.49 2.57 3.92 3.69 2.72 2.03%
DY 1.91 2.05 1.92 1.20 1.65 1.91 1.46 4.57%
P/NAPS 1.54 1.31 1.49 1.92 2.33 2.53 2.70 -8.92%

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