[BIPORT] YoY TTM Result on 31-Mar-2006 [#1]

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
TTM Result
Revenue	446,722	428,157	394,307	383,914	376,732	322,390	278,713	8.17%
YoY %	4.34%	8.58%	2.71%	1.91%	16.86%	15.67%	-	-
Horiz. %	160.28%	153.62%	141.47%	137.75%	135.17%	115.67%	100.00%	-
PBT	201,862	198,892	177,881	153,794	166,858	136,610	103,968	11.68%
YoY %	1.49%	11.81%	15.66%	-7.83%	22.14%	31.40%	-	-
Horiz. %	194.16%	191.30%	171.09%	147.92%	160.49%	131.40%	100.00%	-
Tax	-52,958	-55,583	-50,739	-43,431	-48,502	-39,139	-30,987	9.33%
YoY %	4.72%	-9.55%	-16.83%	10.46%	-23.92%	-26.31%	-	-
Horiz. %	170.90%	179.38%	163.74%	140.16%	156.52%	126.31%	100.00%	-
NP	148,904	143,309	127,142	110,363	118,356	97,471	72,981	12.60%
YoY %	3.90%	12.72%	15.20%	-6.75%	21.43%	33.56%	-	-
Horiz. %	204.03%	196.36%	174.21%	151.22%	162.17%	133.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,904	143,309	127,142	110,363	118,356	97,471	72,981	12.60%
YoY %	3.90%	12.72%	15.20%	-6.75%	21.43%	33.56%	-	-
Horiz. %	204.03%	196.36%	174.21%	151.22%	162.17%	133.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.23%	27.95%	28.52%	28.24%	29.07%	28.65%	29.80%	-
YoY %	-6.15%	-2.00%	0.99%	-2.86%	1.47%	-3.86%	-	-
Horiz. %	88.02%	93.79%	95.70%	94.77%	97.55%	96.14%	100.00%	-
Total Cost	297,818	284,848	267,165	273,551	258,376	224,919	205,732	6.35%
YoY %	4.55%	6.62%	-2.33%	5.87%	14.88%	9.33%	-	-
Horiz. %	144.76%	138.46%	129.86%	132.96%	125.59%	109.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	928,886	943,341	945,545	962,781	883,302	849,765	795,107	2.62%
YoY %	-1.53%	-0.23%	-1.79%	9.00%	3.95%	6.87%	-	-
Horiz. %	116.83%	118.64%	118.92%	121.09%	111.09%	106.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	88,794	160,009	119,982	60,015	80,005	60,009	60,046	6.73%
YoY %	-44.51%	33.36%	99.92%	-24.99%	33.32%	-0.06%	-	-
Horiz. %	147.88%	266.48%	199.82%	99.95%	133.24%	99.94%	100.00%	-
Div Payout %	59.63%	111.65%	94.37%	54.38%	67.60%	61.57%	82.28%	-
YoY %	-46.59%	18.31%	73.54%	-19.56%	9.79%	-25.17%	-	-
Horiz. %	72.47%	135.70%	114.69%	66.09%	82.16%	74.83%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	928,886	943,341	945,545	962,781	883,302	849,765	795,107	2.62%
YoY %	-1.53%	-0.23%	-1.79%	9.00%	3.95%	6.87%	-	-
Horiz. %	116.83%	118.64%	118.92%	121.09%	111.09%	106.87%	100.00%	-
NOSH	399,916	400,144	399,943	400,092	400,191	399,927	399,893	0.00%
YoY %	-0.06%	0.05%	-0.04%	-0.02%	0.07%	0.01%	-	-
Horiz. %	100.01%	100.06%	100.01%	100.05%	100.07%	100.01%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	33.33%	33.47%	32.24%	28.75%	31.42%	30.23%	26.19%	-
YoY %	-0.42%	3.82%	12.14%	-8.50%	3.94%	15.43%	-	-
Horiz. %	127.26%	127.80%	123.10%	109.77%	119.97%	115.43%	100.00%	-
ROE	16.03%	15.19%	13.45%	11.46%	13.40%	11.47%	9.18%	-
YoY %	5.53%	12.94%	17.36%	-14.48%	16.83%	24.95%	-	-
Horiz. %	174.62%	165.47%	146.51%	124.84%	145.97%	124.95%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	111.70	107.00	98.59	95.96	94.14	80.61	69.70	8.16%
YoY %	4.39%	8.53%	2.74%	1.93%	16.78%	15.65%	-	-
Horiz. %	160.26%	153.52%	141.45%	137.68%	135.06%	115.65%	100.00%	-
EPS	37.23	35.81	31.79	27.58	29.57	24.37	18.25	12.60%
YoY %	3.97%	12.65%	15.26%	-6.73%	21.34%	33.53%	-	-
Horiz. %	204.00%	196.22%	174.19%	151.12%	162.03%	133.53%	100.00%	-
DPS	22.20	40.00	30.00	15.00	20.00	15.00	15.00	6.74%
YoY %	-44.50%	33.33%	100.00%	-25.00%	33.33%	0.00%	-	-
Horiz. %	148.00%	266.67%	200.00%	100.00%	133.33%	100.00%	100.00%	-
NAPS	2.3227	2.3575	2.3642	2.4064	2.2072	2.1248	1.9883	2.62%
YoY %	-1.48%	-0.28%	-1.75%	9.03%	3.88%	6.87%	-	-
Horiz. %	116.82%	118.57%	118.91%	121.03%	111.01%	106.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 400,092
RPS	97.11	93.08	85.72	83.46	81.90	70.08	60.59	8.17%
YoY %	4.33%	8.59%	2.71%	1.90%	16.87%	15.66%	-	-
Horiz. %	160.27%	153.62%	141.48%	137.75%	135.17%	115.66%	100.00%	-
EPS	32.37	31.15	27.64	23.99	25.73	21.19	15.87	12.60%
YoY %	3.92%	12.70%	15.21%	-6.76%	21.43%	33.52%	-	-
Horiz. %	203.97%	196.28%	174.17%	151.17%	162.13%	133.52%	100.00%	-
DPS	19.30	34.78	26.08	13.05	17.39	13.05	13.05	6.73%
YoY %	-44.51%	33.36%	99.85%	-24.96%	33.26%	0.00%	-	-
Horiz. %	147.89%	266.51%	199.85%	100.00%	133.26%	100.00%	100.00%	-
NAPS	2.0193	2.0507	2.0555	2.093	1.9202	1.8473	1.7285	2.62%
YoY %	-1.53%	-0.23%	-1.79%	9.00%	3.95%	6.87%	-	-
Horiz. %	116.82%	118.64%	118.92%	121.09%	111.09%	106.87%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	5.75	6.10	4.90	4.74	3.88	3.42	2.21	-
P/RPS	5.15	5.70	4.97	4.94	4.12	4.24	3.17	8.41%
YoY %	-9.65%	14.69%	0.61%	19.90%	-2.83%	33.75%	-	-
Horiz. %	162.46%	179.81%	156.78%	155.84%	129.97%	133.75%	100.00%	-
P/EPS	15.44	17.03	15.41	17.18	13.12	14.03	12.11	4.12%
YoY %	-9.34%	10.51%	-10.30%	30.95%	-6.49%	15.85%	-	-
Horiz. %	127.50%	140.63%	127.25%	141.87%	108.34%	115.85%	100.00%	-
EY	6.48	5.87	6.49	5.82	7.62	7.13	8.26	-3.96%
YoY %	10.39%	-9.55%	11.51%	-23.62%	6.87%	-13.68%	-	-
Horiz. %	78.45%	71.07%	78.57%	70.46%	92.25%	86.32%	100.00%	-
DY	3.86	6.56	6.12	3.16	5.15	4.39	6.79	-8.97%
YoY %	-41.16%	7.19%	93.67%	-38.64%	17.31%	-35.35%	-	-
Horiz. %	56.85%	96.61%	90.13%	46.54%	75.85%	64.65%	100.00%	-
P/NAPS	2.48	2.59	2.07	1.97	1.76	1.61	1.11	14.32%
YoY %	-4.25%	25.12%	5.08%	11.93%	9.32%	45.05%	-	-
Horiz. %	223.42%	233.33%	186.49%	177.48%	158.56%	145.05%	100.00%	-

	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	28/05/09	30/05/08	31/05/07	31/05/06	31/05/05	20/05/04	23/05/03	-
Price	6.35	6.45	5.75	4.64	4.20	3.12	2.45	-
P/RPS	5.68	6.03	5.83	4.84	4.46	3.87	3.52	8.29%
YoY %	-5.80%	3.43%	20.45%	8.52%	15.25%	9.94%	-	-
Horiz. %	161.36%	171.31%	165.62%	137.50%	126.70%	109.94%	100.00%	-
P/EPS	17.05	18.01	18.09	16.82	14.20	12.80	13.42	4.06%
YoY %	-5.33%	-0.44%	7.55%	18.45%	10.94%	-4.62%	-	-
Horiz. %	127.05%	134.20%	134.80%	125.34%	105.81%	95.38%	100.00%	-
EY	5.86	5.55	5.53	5.94	7.04	7.81	7.45	-3.91%
YoY %	5.59%	0.36%	-6.90%	-15.62%	-9.86%	4.83%	-	-
Horiz. %	78.66%	74.50%	74.23%	79.73%	94.50%	104.83%	100.00%	-
DY	3.50	6.20	5.22	3.23	4.76	4.81	6.12	-8.88%
YoY %	-43.55%	18.77%	61.61%	-32.14%	-1.04%	-21.41%	-	-
Horiz. %	57.19%	101.31%	85.29%	52.78%	77.78%	78.59%	100.00%	-
P/NAPS	2.73	2.74	2.43	1.93	1.90	1.47	1.23	14.19%
YoY %	-0.36%	12.76%	25.91%	1.58%	29.25%	19.51%	-	-
Horiz. %	221.95%	222.76%	197.56%	156.91%	154.47%	119.51%	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