[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Annualized Quarter Result
Revenue	386,784	383,000	400,388	426,876	359,813	351,316	357,548	5.36%
YoY %	0.99%	-4.34%	-6.21%	18.64%	2.42%	-1.74%	-	-
Horiz. %	108.18%	107.12%	111.98%	119.39%	100.63%	98.26%	100.00%	-
PBT	156,118	153,053	199,010	229,556	155,286	175,698	182,828	-9.96%
YoY %	2.00%	-23.09%	-13.31%	47.83%	-11.62%	-3.90%	-	-
Horiz. %	85.39%	83.71%	108.85%	125.56%	84.94%	96.10%	100.00%	-
Tax	-45,065	-45,148	-58,232	-70,600	-43,596	-53,588	-55,300	-12.72%
YoY %	0.18%	22.47%	17.52%	-61.94%	18.65%	3.10%	-	-
Horiz. %	81.49%	81.64%	105.30%	127.67%	78.84%	96.90%	100.00%	-
NP	111,053	107,905	140,778	158,956	111,690	122,110	127,528	-8.78%
YoY %	2.92%	-23.35%	-11.44%	42.32%	-8.53%	-4.25%	-	-
Horiz. %	87.08%	84.61%	110.39%	124.64%	87.58%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	111,053	107,905	140,778	158,956	111,690	122,110	127,528	-8.78%
YoY %	2.92%	-23.35%	-11.44%	42.32%	-8.53%	-4.25%	-	-
Horiz. %	87.08%	84.61%	110.39%	124.64%	87.58%	95.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.87%	29.50%	29.26%	30.76%	28.07%	30.50%	30.25%	-
YoY %	-2.14%	0.82%	-4.88%	9.58%	-7.97%	0.83%	-	-
Horiz. %	95.44%	97.52%	96.73%	101.69%	92.79%	100.83%	100.00%	-
Total Cost	275,731	275,094	259,610	267,920	248,123	229,205	230,020	12.80%
YoY %	0.23%	5.96%	-3.10%	7.98%	8.25%	-0.35%	-	-
Horiz. %	119.87%	119.60%	112.86%	116.48%	107.87%	99.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	911,826	895,859	884,821	883,302	871,781	851,161	837,732	5.79%
YoY %	1.78%	1.25%	0.17%	1.32%	2.42%	1.60%	-	-
Horiz. %	108.84%	106.94%	105.62%	105.44%	104.06%	101.60%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Dividend
Div	100,011	106,678	159,974	160,076	80,009	106,646	120,007	-11.41%
YoY %	-6.25%	-33.32%	-0.06%	100.07%	-24.98%	-11.13%	-	-
Horiz. %	83.34%	88.89%	133.30%	133.39%	66.67%	88.87%	100.00%	-
Div Payout %	90.06%	98.86%	113.64%	100.70%	71.64%	87.34%	94.10%	-
YoY %	-8.90%	-13.01%	12.85%	40.56%	-17.98%	-7.18%	-	-
Horiz. %	95.71%	105.06%	120.77%	107.01%	76.13%	92.82%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Equity
Net Worth	911,826	895,859	884,821	883,302	871,781	851,161	837,732	5.79%
YoY %	1.78%	1.25%	0.17%	1.32%	2.42%	1.60%	-	-
Horiz. %	108.84%	106.94%	105.62%	105.44%	104.06%	101.60%	100.00%	-
NOSH	400,046	400,044	399,937	400,191	400,046	399,925	400,025	0.00%
YoY %	0.00%	0.03%	-0.06%	0.04%	0.03%	-0.02%	-	-
Horiz. %	100.01%	100.00%	99.98%	100.04%	100.01%	99.98%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Ratio Analysis
NP Margin	28.71%	28.17%	35.16%	37.24%	31.04%	34.76%	35.67%	-
YoY %	1.92%	-19.88%	-5.59%	19.97%	-10.70%	-2.55%	-	-
Horiz. %	80.49%	78.97%	98.57%	104.40%	87.02%	97.45%	100.00%	-
ROE	12.18%	12.04%	15.91%	18.00%	12.81%	14.35%	15.22%	-
YoY %	1.16%	-24.32%	-11.61%	40.52%	-10.73%	-5.72%	-	-
Horiz. %	80.03%	79.11%	104.53%	118.27%	84.17%	94.28%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Per Share
RPS	96.68	95.74	100.11	106.67	89.94	87.85	89.38	5.35%
YoY %	0.98%	-4.37%	-6.15%	18.60%	2.38%	-1.71%	-	-
Horiz. %	108.17%	107.12%	112.00%	119.34%	100.63%	98.29%	100.00%	-
EPS	27.76	26.97	35.20	39.72	27.92	30.53	31.88	-8.78%
YoY %	2.93%	-23.38%	-11.38%	42.26%	-8.55%	-4.23%	-	-
Horiz. %	87.08%	84.60%	110.41%	124.59%	87.58%	95.77%	100.00%	-
DPS	25.00	26.67	40.00	40.00	20.00	26.67	30.00	-11.41%
YoY %	-6.26%	-33.32%	0.00%	100.00%	-25.01%	-11.10%	-	-
Horiz. %	83.33%	88.90%	133.33%	133.33%	66.67%	88.90%	100.00%	-
NAPS	2.2793	2.2394	2.2124	2.2072	2.1792	2.1283	2.0942	5.79%
YoY %	1.78%	1.22%	0.24%	1.28%	2.39%	1.63%	-	-
Horiz. %	108.84%	106.93%	105.64%	105.40%	104.06%	101.63%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 400,191
RPS	84.08	83.26	87.04	92.80	78.22	76.37	77.73	5.35%
YoY %	0.98%	-4.34%	-6.21%	18.64%	2.42%	-1.75%	-	-
Horiz. %	108.17%	107.11%	111.98%	119.39%	100.63%	98.25%	100.00%	-
EPS	24.14	23.46	30.60	34.56	24.28	26.55	27.72	-8.78%
YoY %	2.90%	-23.33%	-11.46%	42.34%	-8.55%	-4.22%	-	-
Horiz. %	87.09%	84.63%	110.39%	124.68%	87.59%	95.78%	100.00%	-
DPS	21.74	23.19	34.78	34.80	17.39	23.18	26.09	-11.42%
YoY %	-6.25%	-33.32%	-0.06%	100.12%	-24.98%	-11.15%	-	-
Horiz. %	83.33%	88.88%	133.31%	133.38%	66.65%	88.85%	100.00%	-
NAPS	1.9822	1.9475	1.9235	1.9202	1.8952	1.8504	1.8212	5.79%
YoY %	1.78%	1.25%	0.17%	1.32%	2.42%	1.60%	-	-
Horiz. %	108.84%	106.93%	105.62%	105.44%	104.06%	101.60%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	-
Price	4.46	4.86	4.50	3.88	4.20	3.48	3.36	-
P/RPS	4.61	5.08	4.49	3.64	4.67	3.96	3.76	14.51%
YoY %	-9.25%	13.14%	23.35%	-22.06%	17.93%	5.32%	-	-
Horiz. %	122.61%	135.11%	119.41%	96.81%	124.20%	105.32%	100.00%	-
P/EPS	16.07	18.02	12.78	9.77	15.04	11.40	10.54	32.36%
YoY %	-10.82%	41.00%	30.81%	-35.04%	31.93%	8.16%	-	-
Horiz. %	152.47%	170.97%	121.25%	92.69%	142.69%	108.16%	100.00%	-
EY	6.22	5.55	7.82	10.24	6.65	8.77	9.49	-24.48%
YoY %	12.07%	-29.03%	-23.63%	53.98%	-24.17%	-7.59%	-	-
Horiz. %	65.54%	58.48%	82.40%	107.90%	70.07%	92.41%	100.00%	-
DY	5.61	5.49	8.89	10.31	4.76	7.66	8.93	-26.58%
YoY %	2.19%	-38.25%	-13.77%	116.60%	-37.86%	-14.22%	-	-
Horiz. %	62.82%	61.48%	99.55%	115.45%	53.30%	85.78%	100.00%	-
P/NAPS	1.96	2.17	2.03	1.76	1.93	1.64	1.60	14.44%
YoY %	-9.68%	6.90%	15.34%	-8.81%	17.68%	2.50%	-	-
Horiz. %	122.50%	135.62%	126.87%	110.00%	120.62%	102.50%	100.00%	-

	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	23/02/06	25/11/05	26/08/05	31/05/05	28/02/05	26/11/04	30/08/04	-
Price	4.86	4.70	4.62	4.20	3.96	3.72	3.30	-
P/RPS	5.03	4.91	4.61	3.94	4.40	4.23	3.69	22.87%
YoY %	2.44%	6.51%	17.01%	-10.45%	4.02%	14.63%	-	-
Horiz. %	136.31%	133.06%	124.93%	106.78%	119.24%	114.63%	100.00%	-
P/EPS	17.51	17.42	13.13	10.57	14.18	12.18	10.35	41.84%
YoY %	0.52%	32.67%	24.22%	-25.46%	16.42%	17.68%	-	-
Horiz. %	169.18%	168.31%	126.86%	102.13%	137.00%	117.68%	100.00%	-
EY	5.71	5.74	7.62	9.46	7.05	8.21	9.66	-29.50%
YoY %	-0.52%	-24.67%	-19.45%	34.18%	-14.13%	-15.01%	-	-
Horiz. %	59.11%	59.42%	78.88%	97.93%	72.98%	84.99%	100.00%	-
DY	5.14	5.67	8.66	9.52	5.05	7.17	9.09	-31.54%
YoY %	-9.35%	-34.53%	-9.03%	88.51%	-29.57%	-21.12%	-	-
Horiz. %	56.55%	62.38%	95.27%	104.73%	55.56%	78.88%	100.00%	-
P/NAPS	2.13	2.10	2.09	1.90	1.82	1.75	1.58	21.96%
YoY %	1.43%	0.48%	10.00%	4.40%	4.00%	10.76%	-	-
Horiz. %	134.81%	132.91%	132.28%	120.25%	115.19%	110.76%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

864

JCY

JCY INTERNATIONAL BERHAD

410

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

385

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

UCHITEC

UCHI TECHNOLOGIES BHD

312

MAYBANK

MALAYAN BANKING BHD

258

GENM

GENTING MALAYSIA BERHAD

248

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More