[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Annualized Quarter Result
Revenue	444,424	456,748	472,108	417,172	411,426	422,374	428,164	2.50%
YoY %	-2.70%	-3.25%	13.17%	1.40%	-2.59%	-1.35%	-	-
Horiz. %	103.80%	106.68%	110.26%	97.43%	96.09%	98.65%	100.00%	-
PBT	212,182	227,004	269,736	189,193	205,524	220,888	230,944	-5.47%
YoY %	-6.53%	-15.84%	42.57%	-7.95%	-6.96%	-4.35%	-	-
Horiz. %	91.88%	98.29%	116.80%	81.92%	88.99%	95.65%	100.00%	-
Tax	-56,109	-59,336	-70,624	-53,549	-54,477	-58,700	-62,488	-6.90%
YoY %	5.44%	15.98%	-31.89%	1.70%	7.19%	6.06%	-	-
Horiz. %	89.79%	94.96%	113.02%	85.69%	87.18%	93.94%	100.00%	-
NP	156,073	167,668	199,112	135,644	151,046	162,188	168,456	-4.94%
YoY %	-6.92%	-15.79%	46.79%	-10.20%	-6.87%	-3.72%	-	-
Horiz. %	92.65%	99.53%	118.20%	80.52%	89.66%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	156,073	167,668	199,112	135,644	151,046	162,188	168,456	-4.94%
YoY %	-6.92%	-15.79%	46.79%	-10.20%	-6.87%	-3.72%	-	-
Horiz. %	92.65%	99.53%	118.20%	80.52%	89.66%	96.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.44%	26.14%	26.18%	28.30%	26.51%	26.57%	27.06%	-
YoY %	1.15%	-0.15%	-7.49%	6.75%	-0.23%	-1.81%	-	-
Horiz. %	97.71%	96.60%	96.75%	104.58%	97.97%	98.19%	100.00%	-
Total Cost	288,350	289,080	272,996	281,528	260,380	260,186	259,708	7.20%
YoY %	-0.25%	5.89%	-3.03%	8.12%	0.07%	0.18%	-	-
Horiz. %	111.03%	111.31%	105.12%	108.40%	100.26%	100.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	877,152	873,377	943,341	893,226	900,111	897,234	945,545	-4.86%
YoY %	0.43%	-7.42%	5.61%	-0.76%	0.32%	-5.11%	-	-
Horiz. %	92.77%	92.37%	99.77%	94.47%	95.19%	94.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	78,943	59,195	-	220,006	106,670	80,013	-	-
YoY %	33.36%	0.00%	-	106.25%	33.32%	0.00%	-	-
Horiz. %	98.66%	73.98%	-	274.96%	133.32%	100.00%	-	-
Div Payout %	50.58%	35.31%	-	162.19%	70.62%	49.33%	-	-
YoY %	43.25%	0.00%	-	129.67%	43.16%	0.00%	-	-
Horiz. %	102.53%	71.58%	-	328.79%	143.16%	100.00%	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	877,152	873,377	943,341	893,226	900,111	897,234	945,545	-4.86%
YoY %	0.43%	-7.42%	5.61%	-0.76%	0.32%	-5.11%	-	-
Horiz. %	92.77%	92.37%	99.77%	94.47%	95.19%	94.89%	100.00%	-
NOSH	400,051	399,971	400,144	400,011	400,014	400,069	399,943	0.01%
YoY %	0.02%	-0.04%	0.03%	-0.00%	-0.01%	0.03%	-	-
Horiz. %	100.03%	100.01%	100.05%	100.02%	100.02%	100.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	35.12%	36.71%	42.18%	32.52%	36.71%	38.40%	39.34%	-
YoY %	-4.33%	-12.97%	29.70%	-11.41%	-4.40%	-2.39%	-	-
Horiz. %	89.27%	93.31%	107.22%	82.66%	93.31%	97.61%	100.00%	-
ROE	17.79%	19.20%	21.11%	15.19%	16.78%	18.08%	17.82%	-
YoY %	-7.34%	-9.05%	38.97%	-9.48%	-7.19%	1.46%	-	-
Horiz. %	99.83%	107.74%	118.46%	85.24%	94.16%	101.46%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	111.09	114.20	117.98	104.29	102.85	105.58	107.06	2.48%
YoY %	-2.72%	-3.20%	13.13%	1.40%	-2.59%	-1.38%	-	-
Horiz. %	103.76%	106.67%	110.20%	97.41%	96.07%	98.62%	100.00%	-
EPS	39.01	41.92	49.76	33.91	37.76	40.54	42.12	-4.97%
YoY %	-6.94%	-15.76%	46.74%	-10.20%	-6.86%	-3.75%	-	-
Horiz. %	92.62%	99.53%	118.14%	80.51%	89.65%	96.25%	100.00%	-
DPS	19.73	14.80	0.00	55.00	26.67	20.00	0.00	-
YoY %	33.31%	0.00%	0.00%	106.22%	33.35%	0.00%	-	-
Horiz. %	98.65%	74.00%	0.00%	275.00%	133.35%	100.00%	-	-
NAPS	2.1926	2.1836	2.3575	2.233	2.2502	2.2427	2.3642	-4.88%
YoY %	0.41%	-7.38%	5.58%	-0.76%	0.33%	-5.14%	-	-
Horiz. %	92.74%	92.36%	99.72%	94.45%	95.18%	94.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 399,999
RPS	96.61	99.29	102.63	90.69	89.44	91.82	93.08	2.50%
YoY %	-2.70%	-3.25%	13.17%	1.40%	-2.59%	-1.35%	-	-
Horiz. %	103.79%	106.67%	110.26%	97.43%	96.09%	98.65%	100.00%	-
EPS	33.93	36.45	43.29	29.49	32.84	35.26	36.62	-4.94%
YoY %	-6.91%	-15.80%	46.80%	-10.20%	-6.86%	-3.71%	-	-
Horiz. %	92.65%	99.54%	118.21%	80.53%	89.68%	96.29%	100.00%	-
DPS	17.16	12.87	0.00	47.83	23.19	17.39	0.00	-
YoY %	33.33%	0.00%	0.00%	106.25%	33.35%	0.00%	-	-
Horiz. %	98.68%	74.01%	0.00%	275.04%	133.35%	100.00%	-	-
NAPS	1.9069	1.8986	2.0507	1.9418	1.9568	1.9505	2.0555	-4.86%
YoY %	0.44%	-7.42%	5.61%	-0.77%	0.32%	-5.11%	-	-
Horiz. %	92.77%	92.37%	99.77%	94.47%	95.20%	94.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	5.40	6.30	6.10	6.10	6.55	6.00	4.90	-
P/RPS	4.86	5.52	5.17	5.85	6.37	5.68	4.58	4.02%
YoY %	-11.96%	6.77%	-11.62%	-8.16%	12.15%	24.02%	-	-
Horiz. %	106.11%	120.52%	112.88%	127.73%	139.08%	124.02%	100.00%	-
P/EPS	13.84	15.03	12.26	17.99	17.35	14.80	11.63	12.26%
YoY %	-7.92%	22.59%	-31.85%	3.69%	17.23%	27.26%	-	-
Horiz. %	119.00%	129.23%	105.42%	154.69%	149.18%	127.26%	100.00%	-
EY	7.22	6.65	8.16	5.56	5.76	6.76	8.60	-10.97%
YoY %	8.57%	-18.50%	46.76%	-3.47%	-14.79%	-21.40%	-	-
Horiz. %	83.95%	77.33%	94.88%	64.65%	66.98%	78.60%	100.00%	-
DY	3.65	2.35	0.00	9.02	4.07	3.33	0.00	-
YoY %	55.32%	0.00%	0.00%	121.62%	22.22%	0.00%	-	-
Horiz. %	109.61%	70.57%	0.00%	270.87%	122.22%	100.00%	-	-
P/NAPS	2.46	2.89	2.59	2.73	2.91	2.68	2.07	12.16%
YoY %	-14.88%	11.58%	-5.13%	-6.19%	8.58%	29.47%	-	-
Horiz. %	118.84%	139.61%	125.12%	131.88%	140.58%	129.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	-
Price	5.30	5.85	6.45	5.80	6.40	6.00	5.75	-
P/RPS	4.77	5.12	5.47	5.56	6.22	5.68	5.37	-7.57%
YoY %	-6.84%	-6.40%	-1.62%	-10.61%	9.51%	5.77%	-	-
Horiz. %	88.83%	95.34%	101.86%	103.54%	115.83%	105.77%	100.00%	-
P/EPS	13.59	13.96	12.96	17.10	16.95	14.80	13.65	-0.29%
YoY %	-2.65%	7.72%	-24.21%	0.88%	14.53%	8.42%	-	-
Horiz. %	99.56%	102.27%	94.95%	125.27%	124.18%	108.42%	100.00%	-
EY	7.36	7.17	7.71	5.85	5.90	6.76	7.33	0.27%
YoY %	2.65%	-7.00%	31.79%	-0.85%	-12.72%	-7.78%	-	-
Horiz. %	100.41%	97.82%	105.18%	79.81%	80.49%	92.22%	100.00%	-
DY	3.72	2.53	0.00	9.48	4.17	3.33	0.00	-
YoY %	47.04%	0.00%	0.00%	127.34%	25.23%	0.00%	-	-
Horiz. %	111.71%	75.98%	0.00%	284.68%	125.23%	100.00%	-	-
P/NAPS	2.42	2.68	2.74	2.60	2.84	2.68	2.43	-0.27%
YoY %	-9.70%	-2.19%	5.38%	-8.45%	5.97%	10.29%	-	-
Horiz. %	99.59%	110.29%	112.76%	107.00%	116.87%	110.29%	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