[BIPORT] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	493,497	530,633	445,469	439,387	434,358	409,332	379,560	4.46%
YoY %	-7.00%	19.12%	1.38%	1.16%	6.11%	7.84%	-	-
Horiz. %	130.02%	139.80%	117.36%	115.76%	114.44%	107.84%	100.00%	-
PBT	180,200	179,757	182,570	182,124	192,252	191,651	150,616	3.03%
YoY %	0.25%	-1.54%	0.24%	-5.27%	0.31%	27.24%	-	-
Horiz. %	119.64%	119.35%	121.22%	120.92%	127.64%	127.24%	100.00%	-
Tax	1,562	-42,698	-47,218	-47,861	-53,866	-52,912	-43,520	-
YoY %	103.66%	9.57%	1.34%	11.15%	-1.80%	-21.58%	-	-
Horiz. %	-3.59%	98.11%	108.50%	109.97%	123.77%	121.58%	100.00%	-
NP	181,762	137,059	135,352	134,263	138,386	138,739	107,096	9.20%
YoY %	32.62%	1.26%	0.81%	-2.98%	-0.25%	29.55%	-	-
Horiz. %	169.72%	127.98%	126.38%	125.37%	129.22%	129.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	181,762	137,059	135,352	134,263	138,386	138,739	107,096	9.20%
YoY %	32.62%	1.26%	0.81%	-2.98%	-0.25%	29.55%	-	-
Horiz. %	169.72%	127.98%	126.38%	125.37%	129.22%	129.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.87%	23.75%	25.86%	26.28%	28.02%	27.61%	28.89%	-
YoY %	-103.66%	-8.16%	-1.60%	-6.21%	1.48%	-4.43%	-	-
Horiz. %	-3.01%	82.21%	89.51%	90.97%	96.99%	95.57%	100.00%	-
Total Cost	311,735	393,574	310,117	305,124	295,972	270,593	272,464	2.26%
YoY %	-20.79%	26.91%	1.64%	3.09%	9.38%	-0.69%	-	-
Horiz. %	114.41%	144.45%	113.82%	111.99%	108.63%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,799	826,641	828,343	844,175	873,876	897,540	902,959	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.30%	91.55%	91.74%	93.49%	96.78%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	89,995	90,007	119,988	89,204	149,603	120,027	59,977	6.99%
YoY %	-0.01%	-24.99%	34.51%	-40.37%	24.64%	100.12%	-	-
Horiz. %	150.05%	150.07%	200.06%	148.73%	249.43%	200.12%	100.00%	-
Div Payout %	49.51%	65.67%	88.65%	66.44%	108.11%	86.51%	56.00%	-
YoY %	-24.61%	-25.92%	33.43%	-38.54%	24.97%	54.48%	-	-
Horiz. %	88.41%	117.27%	158.30%	118.64%	193.05%	154.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	652,799	826,641	828,343	844,175	873,876	897,540	902,959	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.30%	91.55%	91.74%	93.49%	96.78%	99.40%	100.00%	-
NOSH	399,876	399,923	399,760	400,329	400,199	400,205	399,751	0.00%
YoY %	-0.01%	0.04%	-0.14%	0.03%	-0.00%	0.11%	-	-
Horiz. %	100.03%	100.04%	100.00%	100.14%	100.11%	100.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	36.83%	25.83%	30.38%	30.56%	31.86%	33.89%	28.22%	-
YoY %	42.59%	-14.98%	-0.59%	-4.08%	-5.99%	20.09%	-	-
Horiz. %	130.51%	91.53%	107.65%	108.29%	112.90%	120.09%	100.00%	-
ROE	27.84%	16.58%	16.34%	15.90%	15.84%	15.46%	11.86%	-
YoY %	67.91%	1.47%	2.77%	0.38%	2.46%	30.35%	-	-
Horiz. %	234.74%	139.80%	137.77%	134.06%	133.56%	130.35%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	123.41	132.68	111.43	109.76	108.54	102.28	94.95	4.46%
YoY %	-6.99%	19.07%	1.52%	1.12%	6.12%	7.72%	-	-
Horiz. %	129.97%	139.74%	117.36%	115.60%	114.31%	107.72%	100.00%	-
EPS	45.45	34.27	33.86	33.54	34.58	34.67	26.79	9.20%
YoY %	32.62%	1.21%	0.95%	-3.01%	-0.26%	29.41%	-	-
Horiz. %	169.65%	127.92%	126.39%	125.20%	129.08%	129.41%	100.00%	-
DPS	22.50	22.50	30.00	22.30	37.40	30.00	15.00	6.98%
YoY %	0.00%	-25.00%	34.53%	-40.37%	24.67%	100.00%	-	-
Horiz. %	150.00%	150.00%	200.00%	148.67%	249.33%	200.00%	100.00%	-
NAPS	1.6325	2.067	2.0721	2.1087	2.1836	2.2427	2.2588	-5.26%
YoY %	-21.02%	-0.25%	-1.74%	-3.43%	-2.64%	-0.71%	-	-
Horiz. %	72.27%	91.51%	91.73%	93.35%	96.67%	99.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 400,329
RPS	107.28	115.36	96.84	95.52	94.43	88.99	82.51	4.46%
YoY %	-7.00%	19.12%	1.38%	1.15%	6.11%	7.85%	-	-
Horiz. %	130.02%	139.81%	117.37%	115.77%	114.45%	107.85%	100.00%	-
EPS	39.51	29.80	29.42	29.19	30.08	30.16	23.28	9.20%
YoY %	32.58%	1.29%	0.79%	-2.96%	-0.27%	29.55%	-	-
Horiz. %	169.72%	128.01%	126.37%	125.39%	129.21%	129.55%	100.00%	-
DPS	19.56	19.57	26.08	19.39	32.52	26.09	13.04	6.98%
YoY %	-0.05%	-24.96%	34.50%	-40.38%	24.65%	100.08%	-	-
Horiz. %	150.00%	150.08%	200.00%	148.70%	249.39%	200.08%	100.00%	-
NAPS	1.4191	1.797	1.8007	1.8352	1.8997	1.9512	1.963	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.29%	91.54%	91.73%	93.49%	96.78%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	7.00	6.69	6.35	6.05	6.30	6.00	4.80	-
P/RPS	5.67	5.04	5.70	5.51	5.80	5.87	5.06	1.91%
YoY %	12.50%	-11.58%	3.45%	-5.00%	-1.19%	16.01%	-	-
Horiz. %	112.06%	99.60%	112.65%	108.89%	114.62%	116.01%	100.00%	-
P/EPS	15.40	19.52	18.75	18.04	18.22	17.31	17.92	-2.49%
YoY %	-21.11%	4.11%	3.94%	-0.99%	5.26%	-3.40%	-	-
Horiz. %	85.94%	108.93%	104.63%	100.67%	101.67%	96.60%	100.00%	-
EY	6.49	5.12	5.33	5.54	5.49	5.78	5.58	2.54%
YoY %	26.76%	-3.94%	-3.79%	0.91%	-5.02%	3.58%	-	-
Horiz. %	116.31%	91.76%	95.52%	99.28%	98.39%	103.58%	100.00%	-
DY	3.21	3.36	4.72	3.69	5.94	5.00	3.13	0.42%
YoY %	-4.46%	-28.81%	27.91%	-37.88%	18.80%	59.74%	-	-
Horiz. %	102.56%	107.35%	150.80%	117.89%	189.78%	159.74%	100.00%	-
P/NAPS	4.29	3.24	3.06	2.87	2.89	2.68	2.13	12.36%
YoY %	32.41%	5.88%	6.62%	-0.69%	7.84%	25.82%	-	-
Horiz. %	201.41%	152.11%	143.66%	134.74%	135.68%	125.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	27/08/10	27/08/09	29/08/08	29/08/07	30/08/06	-
Price	7.01	6.80	6.86	6.10	5.85	6.00	4.80	-
P/RPS	5.68	5.12	6.16	5.56	5.39	5.87	5.06	1.94%
YoY %	10.94%	-16.88%	10.79%	3.15%	-8.18%	16.01%	-	-
Horiz. %	112.25%	101.19%	121.74%	109.88%	106.52%	116.01%	100.00%	-
P/EPS	15.42	19.84	20.26	18.19	16.92	17.31	17.92	-2.47%
YoY %	-22.28%	-2.07%	11.38%	7.51%	-2.25%	-3.40%	-	-
Horiz. %	86.05%	110.71%	113.06%	101.51%	94.42%	96.60%	100.00%	-
EY	6.48	5.04	4.94	5.50	5.91	5.78	5.58	2.52%
YoY %	28.57%	2.02%	-10.18%	-6.94%	2.25%	3.58%	-	-
Horiz. %	116.13%	90.32%	88.53%	98.57%	105.91%	103.58%	100.00%	-
DY	3.21	3.31	4.37	3.66	6.39	5.00	3.13	0.42%
YoY %	-3.02%	-24.26%	19.40%	-42.72%	27.80%	59.74%	-	-
Horiz. %	102.56%	105.75%	139.62%	116.93%	204.15%	159.74%	100.00%	-
P/NAPS	4.29	3.29	3.31	2.89	2.68	2.68	2.13	12.36%
YoY %	30.40%	-0.60%	14.53%	7.84%	0.00%	25.82%	-	-
Horiz. %	201.41%	154.46%	155.40%	135.68%	125.82%	125.82%	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