[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Annualized Quarter Result
Revenue	478,116	482,430	487,832	514,835	449,184	450,834	471,452	0.93%
YoY %	-0.89%	-1.11%	-5.24%	14.62%	-0.37%	-4.37%	-	-
Horiz. %	101.41%	102.33%	103.47%	109.20%	95.28%	95.63%	100.00%	-
PBT	183,748	190,530	219,580	183,288	196,596	197,590	215,232	-9.99%
YoY %	-3.56%	-13.23%	19.80%	-6.77%	-0.50%	-8.20%	-	-
Horiz. %	85.37%	88.52%	102.02%	85.16%	91.34%	91.80%	100.00%	-
Tax	-36,053	-47,138	-57,732	-43,844	-49,169	-49,430	-52,272	-21.91%
YoY %	23.52%	18.35%	-31.68%	10.83%	0.53%	5.44%	-	-
Horiz. %	68.97%	90.18%	110.45%	83.88%	94.06%	94.56%	100.00%	-
NP	147,694	143,392	161,848	139,444	147,426	148,160	162,960	-6.34%
YoY %	3.00%	-11.40%	16.07%	-5.41%	-0.50%	-9.08%	-	-
Horiz. %	90.63%	87.99%	99.32%	85.57%	90.47%	90.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,694	143,392	161,848	139,444	147,426	148,160	162,960	-6.34%
YoY %	3.00%	-11.40%	16.07%	-5.41%	-0.50%	-9.08%	-	-
Horiz. %	90.63%	87.99%	99.32%	85.57%	90.47%	90.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	24.74%	26.29%	23.92%	25.01%	25.02%	24.29%	-
YoY %	-20.70%	-5.90%	9.91%	-4.36%	-0.04%	3.01%	-	-
Horiz. %	80.77%	101.85%	108.23%	98.48%	102.96%	103.01%	100.00%	-
Total Cost	330,421	339,038	325,984	375,391	301,757	302,674	308,492	4.68%
YoY %	-2.54%	4.00%	-13.16%	24.40%	-0.30%	-1.89%	-	-
Horiz. %	107.11%	109.90%	105.67%	121.69%	97.82%	98.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,962	826,984	885,166	639,600	835,435	828,839	885,085	-3.73%
YoY %	1.09%	-6.57%	38.39%	-23.44%	0.80%	-6.35%	-	-
Horiz. %	94.45%	93.44%	100.01%	72.26%	94.39%	93.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	80,007	60,013	-	90,011	80,007	59,999	-	-
YoY %	33.32%	0.00%	-	12.50%	33.35%	0.00%	-	-
Horiz. %	133.35%	100.02%	-	150.02%	133.35%	100.00%	-	-
Div Payout %	54.17%	41.85%	-	64.55%	54.27%	40.50%	-	-
YoY %	29.44%	0.00%	-	18.94%	34.00%	0.00%	-	-
Horiz. %	133.75%	103.33%	-	159.38%	134.00%	100.00%	-	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	835,962	826,984	885,166	639,600	835,435	828,839	885,085	-3.73%
YoY %	1.09%	-6.57%	38.39%	-23.44%	0.80%	-6.35%	-	-
Horiz. %	94.45%	93.44%	100.01%	72.26%	94.39%	93.65%	100.00%	-
NOSH	400,039	400,089	399,822	400,050	400,036	399,999	399,803	0.03%
YoY %	-0.01%	0.07%	-0.06%	0.00%	0.01%	0.05%	-	-
Horiz. %	100.06%	100.07%	100.00%	100.06%	100.06%	100.05%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	30.89%	29.72%	33.18%	27.09%	32.82%	32.86%	34.57%	-
YoY %	3.94%	-10.43%	22.48%	-17.46%	-0.12%	-4.95%	-	-
Horiz. %	89.35%	85.97%	95.98%	78.36%	94.94%	95.05%	100.00%	-
ROE	17.67%	17.34%	18.28%	21.80%	17.65%	17.88%	18.41%	-
YoY %	1.90%	-5.14%	-16.15%	23.51%	-1.29%	-2.88%	-	-
Horiz. %	95.98%	94.19%	99.29%	118.41%	95.87%	97.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	119.52	120.58	122.01	128.69	112.29	112.71	117.92	0.90%
YoY %	-0.88%	-1.17%	-5.19%	14.61%	-0.37%	-4.42%	-	-
Horiz. %	101.36%	102.26%	103.47%	109.13%	95.23%	95.58%	100.00%	-
EPS	36.92	35.84	40.48	34.86	36.85	37.04	40.76	-6.37%
YoY %	3.01%	-11.46%	16.12%	-5.40%	-0.51%	-9.13%	-	-
Horiz. %	90.58%	87.93%	99.31%	85.53%	90.41%	90.87%	100.00%	-
DPS	20.00	15.00	0.00	22.50	20.00	15.00	0.00	-
YoY %	33.33%	0.00%	0.00%	12.50%	33.33%	0.00%	-	-
Horiz. %	133.33%	100.00%	0.00%	150.00%	133.33%	100.00%	-	-
NAPS	2.0897	2.067	2.2139	1.5988	2.0884	2.0721	2.2138	-3.76%
YoY %	1.10%	-6.64%	38.47%	-23.44%	0.79%	-6.40%	-	-
Horiz. %	94.39%	93.37%	100.00%	72.22%	94.34%	93.60%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 400,090
RPS	103.94	104.88	106.05	111.92	97.65	98.01	102.49	0.94%
YoY %	-0.90%	-1.10%	-5.24%	14.61%	-0.37%	-4.37%	-	-
Horiz. %	101.41%	102.33%	103.47%	109.20%	95.28%	95.63%	100.00%	-
EPS	32.11	31.17	35.18	30.31	32.05	32.21	35.43	-6.34%
YoY %	3.02%	-11.40%	16.07%	-5.43%	-0.50%	-9.09%	-	-
Horiz. %	90.63%	87.98%	99.29%	85.55%	90.46%	90.91%	100.00%	-
DPS	17.39	13.05	0.00	19.57	17.39	13.04	0.00	-
YoY %	33.26%	0.00%	0.00%	12.54%	33.36%	0.00%	-	-
Horiz. %	133.36%	100.08%	0.00%	150.08%	133.36%	100.00%	-	-
NAPS	1.8173	1.7978	1.9243	1.3904	1.8162	1.8018	1.9241	-3.73%
YoY %	1.08%	-6.57%	38.40%	-23.44%	0.80%	-6.36%	-	-
Horiz. %	94.45%	93.44%	100.01%	72.26%	94.39%	93.64%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	6.60	6.69	6.70	6.78	6.58	6.35	6.40	-
P/RPS	5.52	5.55	5.49	5.27	5.86	5.63	5.43	1.10%
YoY %	-0.54%	1.09%	4.17%	-10.07%	4.09%	3.68%	-	-
Horiz. %	101.66%	102.21%	101.10%	97.05%	107.92%	103.68%	100.00%	-
P/EPS	17.88	18.67	16.55	19.45	17.85	17.14	15.70	9.04%
YoY %	-4.23%	12.81%	-14.91%	8.96%	4.14%	9.17%	-	-
Horiz. %	113.89%	118.92%	105.41%	123.89%	113.69%	109.17%	100.00%	-
EY	5.59	5.36	6.04	5.14	5.60	5.83	6.37	-8.33%
YoY %	4.29%	-11.26%	17.51%	-8.21%	-3.95%	-8.48%	-	-
Horiz. %	87.76%	84.14%	94.82%	80.69%	87.91%	91.52%	100.00%	-
DY	3.03	2.24	0.00	3.32	3.04	2.36	0.00	-
YoY %	35.27%	0.00%	0.00%	9.21%	28.81%	0.00%	-	-
Horiz. %	128.39%	94.92%	0.00%	140.68%	128.81%	100.00%	-	-
P/NAPS	3.16	3.24	3.03	4.24	3.15	3.06	2.89	6.12%
YoY %	-2.47%	6.93%	-28.54%	34.60%	2.94%	5.88%	-	-
Horiz. %	109.34%	112.11%	104.84%	146.71%	109.00%	105.88%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	24/11/11	25/08/11	26/05/11	28/02/11	25/11/10	27/08/10	26/05/10	-
Price	6.60	6.80	6.70	6.56	6.60	6.86	6.38	-
P/RPS	5.52	5.64	5.49	5.10	5.88	6.09	5.41	1.34%
YoY %	-2.13%	2.73%	7.65%	-13.27%	-3.45%	12.57%	-	-
Horiz. %	102.03%	104.25%	101.48%	94.27%	108.69%	112.57%	100.00%	-
P/EPS	17.88	18.97	16.55	18.82	17.91	18.52	15.65	9.27%
YoY %	-5.75%	14.62%	-12.06%	5.08%	-3.29%	18.34%	-	-
Horiz. %	114.25%	121.21%	105.75%	120.26%	114.44%	118.34%	100.00%	-
EY	5.59	5.27	6.04	5.31	5.58	5.40	6.39	-8.52%
YoY %	6.07%	-12.75%	13.75%	-4.84%	3.33%	-15.49%	-	-
Horiz. %	87.48%	82.47%	94.52%	83.10%	87.32%	84.51%	100.00%	-
DY	3.03	2.21	0.00	3.43	3.03	2.19	0.00	-
YoY %	37.10%	0.00%	0.00%	13.20%	38.36%	0.00%	-	-
Horiz. %	138.36%	100.91%	0.00%	156.62%	138.36%	100.00%	-	-
P/NAPS	3.16	3.29	3.03	4.10	3.16	3.31	2.88	6.37%
YoY %	-3.95%	8.58%	-26.10%	29.75%	-4.53%	14.93%	-	-
Horiz. %	109.72%	114.24%	105.21%	142.36%	109.72%	114.93%	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