[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -9.31%
YoY- -21.57%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 450,834 471,452 439,047 428,918 437,990 463,932 448,767 0.30%
PBT 197,590 215,232 173,518 164,116 179,488 253,652 205,883 -2.71%
Tax -49,430 -52,272 -44,762 -41,712 -44,516 -61,372 -55,272 -7.19%
NP 148,160 162,960 128,756 122,404 134,972 192,280 150,611 -1.09%
-
NP to SH 148,160 162,960 128,756 122,404 134,972 192,280 150,611 -1.09%
-
Tax Rate 25.02% 24.29% 25.80% 25.42% 24.80% 24.20% 26.85% -
Total Cost 302,674 308,492 310,291 306,514 303,018 271,652 298,156 1.01%
-
Net Worth 828,839 885,085 844,858 837,827 843,554 928,886 881,064 -4.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 59,999 - 90,006 80,002 60,005 - 88,806 -23.05%
Div Payout % 40.50% - 69.90% 65.36% 44.46% - 58.96% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 828,839 885,085 844,858 837,827 843,554 928,886 881,064 -4.00%
NOSH 399,999 399,803 400,027 400,013 400,035 399,916 400,029 -0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 32.86% 34.57% 29.33% 28.54% 30.82% 41.45% 33.56% -
ROE 17.88% 18.41% 15.24% 14.61% 16.00% 20.70% 17.09% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 112.71 117.92 109.75 107.23 109.49 116.01 112.18 0.31%
EPS 37.04 40.76 32.19 30.60 33.74 48.08 37.65 -1.08%
DPS 15.00 0.00 22.50 20.00 15.00 0.00 22.20 -23.05%
NAPS 2.0721 2.2138 2.112 2.0945 2.1087 2.3227 2.2025 -3.99%
Adjusted Per Share Value based on latest NOSH - 399,934
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.01 102.49 95.45 93.24 95.22 100.85 97.56 0.30%
EPS 32.21 35.43 27.99 26.61 29.34 41.80 32.74 -1.08%
DPS 13.04 0.00 19.57 17.39 13.04 0.00 19.31 -23.08%
NAPS 1.8018 1.9241 1.8366 1.8214 1.8338 2.0193 1.9154 -4.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.35 6.40 6.50 6.11 6.05 5.75 5.70 -
P/RPS 5.63 5.43 5.92 5.70 5.53 4.96 5.08 7.11%
P/EPS 17.14 15.70 20.19 19.97 17.93 11.96 15.14 8.64%
EY 5.83 6.37 4.95 5.01 5.58 8.36 6.61 -8.05%
DY 2.36 0.00 3.46 3.27 2.48 0.00 3.89 -28.40%
P/NAPS 3.06 2.89 3.08 2.92 2.87 2.48 2.59 11.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 6.86 6.38 6.45 6.52 6.10 6.35 5.45 -
P/RPS 6.09 5.41 5.88 6.08 5.57 5.47 4.86 16.27%
P/EPS 18.52 15.65 20.04 21.31 18.08 13.21 14.48 17.88%
EY 5.40 6.39 4.99 4.69 5.53 7.57 6.91 -15.19%
DY 2.19 0.00 3.49 3.07 2.46 0.00 4.07 -33.91%
P/NAPS 3.31 2.88 3.05 3.11 2.89 2.73 2.47 21.61%

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