[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	415,400	386,784	383,000	400,388	426,876	359,813	351,316	11.82%
YoY %	7.40%	0.99%	-4.34%	-6.21%	18.64%	2.42%	-	-
Horiz. %	118.24%	110.10%	109.02%	113.97%	121.51%	102.42%	100.00%	-
PBT	220,264	156,118	153,053	199,010	229,556	155,286	175,698	16.28%
YoY %	41.09%	2.00%	-23.09%	-13.31%	47.83%	-11.62%	-	-
Horiz. %	125.37%	88.86%	87.11%	113.27%	130.65%	88.38%	100.00%	-
Tax	-64,068	-45,065	-45,148	-58,232	-70,600	-43,596	-53,588	12.65%
YoY %	-42.17%	0.18%	22.47%	17.52%	-61.94%	18.65%	-	-
Horiz. %	119.56%	84.10%	84.25%	108.67%	131.75%	81.35%	100.00%	-
NP	156,196	111,053	107,905	140,778	158,956	111,690	122,110	17.85%
YoY %	40.65%	2.92%	-23.35%	-11.44%	42.32%	-8.53%	-	-
Horiz. %	127.91%	90.95%	88.37%	115.29%	130.17%	91.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,196	111,053	107,905	140,778	158,956	111,690	122,110	17.85%
YoY %	40.65%	2.92%	-23.35%	-11.44%	42.32%	-8.53%	-	-
Horiz. %	127.91%	90.95%	88.37%	115.29%	130.17%	91.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.09%	28.87%	29.50%	29.26%	30.76%	28.07%	30.50%	-
YoY %	0.76%	-2.14%	0.82%	-4.88%	9.58%	-7.97%	-	-
Horiz. %	95.38%	94.66%	96.72%	95.93%	100.85%	92.03%	100.00%	-
Total Cost	259,204	275,731	275,094	259,610	267,920	248,123	229,205	8.55%
YoY %	-5.99%	0.23%	5.96%	-3.10%	7.98%	8.25%	-	-
Horiz. %	113.09%	120.30%	120.02%	113.27%	116.89%	108.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	962,781	911,826	895,859	884,821	883,302	871,781	851,161	8.56%
YoY %	5.59%	1.78%	1.25%	0.17%	1.32%	2.42%	-	-
Horiz. %	113.11%	107.13%	105.25%	103.95%	103.78%	102.42%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	-	100,011	106,678	159,974	160,076	80,009	106,646	-
YoY %	-	-6.25%	-33.32%	-0.06%	100.07%	-24.98%	-	-
Horiz. %	-	93.78%	100.03%	150.00%	150.10%	75.02%	100.00%	-
Div Payout %	-	90.06%	98.86%	113.64%	100.70%	71.64%	87.34%	-
YoY %	-	-8.90%	-13.01%	12.85%	40.56%	-17.98%	-	-
Horiz. %	-	103.11%	113.19%	130.11%	115.30%	82.02%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	962,781	911,826	895,859	884,821	883,302	871,781	851,161	8.56%
YoY %	5.59%	1.78%	1.25%	0.17%	1.32%	2.42%	-	-
Horiz. %	113.11%	107.13%	105.25%	103.95%	103.78%	102.42%	100.00%	-
NOSH	400,092	400,046	400,044	399,937	400,191	400,046	399,925	0.02%
YoY %	0.01%	0.00%	0.03%	-0.06%	0.04%	0.03%	-	-
Horiz. %	100.04%	100.03%	100.03%	100.00%	100.07%	100.03%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	37.60%	28.71%	28.17%	35.16%	37.24%	31.04%	34.76%	-
YoY %	30.96%	1.92%	-19.88%	-5.59%	19.97%	-10.70%	-	-
Horiz. %	108.17%	82.59%	81.04%	101.15%	107.13%	89.30%	100.00%	-
ROE	16.22%	12.18%	12.04%	15.91%	18.00%	12.81%	14.35%	-
YoY %	33.17%	1.16%	-24.32%	-11.61%	40.52%	-10.73%	-	-
Horiz. %	113.03%	84.88%	83.90%	110.87%	125.44%	89.27%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	103.83	96.68	95.74	100.11	106.67	89.94	87.85	11.79%
YoY %	7.40%	0.98%	-4.37%	-6.15%	18.60%	2.38%	-	-
Horiz. %	118.19%	110.05%	108.98%	113.96%	121.42%	102.38%	100.00%	-
EPS	39.04	27.76	26.97	35.20	39.72	27.92	30.53	17.82%
YoY %	40.63%	2.93%	-23.38%	-11.38%	42.26%	-8.55%	-	-
Horiz. %	127.87%	90.93%	88.34%	115.30%	130.10%	91.45%	100.00%	-
DPS	0.00	25.00	26.67	40.00	40.00	20.00	26.67	-
YoY %	0.00%	-6.26%	-33.32%	0.00%	100.00%	-25.01%	-	-
Horiz. %	0.00%	93.74%	100.00%	149.98%	149.98%	74.99%	100.00%	-
NAPS	2.4064	2.2793	2.2394	2.2124	2.2072	2.1792	2.1283	8.53%
YoY %	5.58%	1.78%	1.22%	0.24%	1.28%	2.39%	-	-
Horiz. %	113.07%	107.09%	105.22%	103.95%	103.71%	102.39%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 400,130
RPS	90.30	84.08	83.26	87.04	92.80	78.22	76.37	11.82%
YoY %	7.40%	0.98%	-4.34%	-6.21%	18.64%	2.42%	-	-
Horiz. %	118.24%	110.10%	109.02%	113.97%	121.51%	102.42%	100.00%	-
EPS	33.96	24.14	23.46	30.60	34.56	24.28	26.55	17.85%
YoY %	40.68%	2.90%	-23.33%	-11.46%	42.34%	-8.55%	-	-
Horiz. %	127.91%	90.92%	88.36%	115.25%	130.17%	91.45%	100.00%	-
DPS	0.00	21.74	23.19	34.78	34.80	17.39	23.18	-
YoY %	0.00%	-6.25%	-33.32%	-0.06%	100.12%	-24.98%	-	-
Horiz. %	0.00%	93.79%	100.04%	150.04%	150.13%	75.02%	100.00%	-
NAPS	2.093	1.9822	1.9475	1.9235	1.9202	1.8952	1.8504	8.56%
YoY %	5.59%	1.78%	1.25%	0.17%	1.32%	2.42%	-	-
Horiz. %	113.11%	107.12%	105.25%	103.95%	103.77%	102.42%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	4.74	4.46	4.86	4.50	3.88	4.20	3.48	-
P/RPS	4.57	4.61	5.08	4.49	3.64	4.67	3.96	10.03%
YoY %	-0.87%	-9.25%	13.14%	23.35%	-22.06%	17.93%	-	-
Horiz. %	115.40%	116.41%	128.28%	113.38%	91.92%	117.93%	100.00%	-
P/EPS	12.14	16.07	18.02	12.78	9.77	15.04	11.40	4.28%
YoY %	-24.46%	-10.82%	41.00%	30.81%	-35.04%	31.93%	-	-
Horiz. %	106.49%	140.96%	158.07%	112.11%	85.70%	131.93%	100.00%	-
EY	8.24	6.22	5.55	7.82	10.24	6.65	8.77	-4.07%
YoY %	32.48%	12.07%	-29.03%	-23.63%	53.98%	-24.17%	-	-
Horiz. %	93.96%	70.92%	63.28%	89.17%	116.76%	75.83%	100.00%	-
DY	0.00	5.61	5.49	8.89	10.31	4.76	7.66	-
YoY %	0.00%	2.19%	-38.25%	-13.77%	116.60%	-37.86%	-	-
Horiz. %	0.00%	73.24%	71.67%	116.06%	134.60%	62.14%	100.00%	-
P/NAPS	1.97	1.96	2.17	2.03	1.76	1.93	1.64	13.01%
YoY %	0.51%	-9.68%	6.90%	15.34%	-8.81%	17.68%	-	-
Horiz. %	120.12%	119.51%	132.32%	123.78%	107.32%	117.68%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/06	23/02/06	25/11/05	26/08/05	31/05/05	28/02/05	26/11/04	-
Price	4.64	4.86	4.70	4.62	4.20	3.96	3.72	-
P/RPS	4.47	5.03	4.91	4.61	3.94	4.40	4.23	3.75%
YoY %	-11.13%	2.44%	6.51%	17.01%	-10.45%	4.02%	-	-
Horiz. %	105.67%	118.91%	116.08%	108.98%	93.14%	104.02%	100.00%	-
P/EPS	11.89	17.51	17.42	13.13	10.57	14.18	12.18	-1.59%
YoY %	-32.10%	0.52%	32.67%	24.22%	-25.46%	16.42%	-	-
Horiz. %	97.62%	143.76%	143.02%	107.80%	86.78%	116.42%	100.00%	-
EY	8.41	5.71	5.74	7.62	9.46	7.05	8.21	1.61%
YoY %	47.29%	-0.52%	-24.67%	-19.45%	34.18%	-14.13%	-	-
Horiz. %	102.44%	69.55%	69.91%	92.81%	115.23%	85.87%	100.00%	-
DY	0.00	5.14	5.67	8.66	9.52	5.05	7.17	-
YoY %	0.00%	-9.35%	-34.53%	-9.03%	88.51%	-29.57%	-	-
Horiz. %	0.00%	71.69%	79.08%	120.78%	132.78%	70.43%	100.00%	-
P/NAPS	1.93	2.13	2.10	2.09	1.90	1.82	1.75	6.75%
YoY %	-9.39%	1.43%	0.48%	10.00%	4.40%	4.00%	-	-
Horiz. %	110.29%	121.71%	120.00%	119.43%	108.57%	104.00%	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