[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	583,616	556,669	558,138	567,600	547,356	528,432	531,072	6.46%
YoY %	4.84%	-0.26%	-1.67%	3.70%	3.58%	-0.50%	-	-
Horiz. %	109.89%	104.82%	105.10%	106.88%	103.07%	99.50%	100.00%	-
PBT	200,979	187,017	182,666	216,272	168,475	157,545	153,934	19.36%
YoY %	7.47%	2.38%	-15.54%	28.37%	6.94%	2.35%	-	-
Horiz. %	130.56%	121.49%	118.67%	140.50%	109.45%	102.35%	100.00%	-
Tax	-51,140	-44,776	-42,522	-55,724	-40,906	-43,506	-41,332	15.17%
YoY %	-14.21%	-5.30%	23.69%	-36.22%	5.98%	-5.26%	-	-
Horiz. %	123.73%	108.33%	102.88%	134.82%	98.97%	105.26%	100.00%	-
NP	149,839	142,241	140,144	160,548	127,569	114,038	112,602	20.87%
YoY %	5.34%	1.50%	-12.71%	25.85%	11.87%	1.28%	-	-
Horiz. %	133.07%	126.32%	124.46%	142.58%	113.29%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	149,839	142,241	140,144	160,548	127,569	114,038	112,602	20.87%
YoY %	5.34%	1.50%	-12.71%	25.85%	11.87%	1.28%	-	-
Horiz. %	133.07%	126.32%	124.46%	142.58%	113.29%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.45%	23.94%	23.28%	25.77%	24.28%	27.61%	26.85%	-
YoY %	6.31%	2.84%	-9.66%	6.14%	-12.06%	2.83%	-	-
Horiz. %	94.79%	89.16%	86.70%	95.98%	90.43%	102.83%	100.00%	-
Total Cost	433,777	414,428	417,994	407,052	419,787	414,393	418,470	2.41%
YoY %	4.67%	-0.85%	2.69%	-3.03%	1.30%	-0.97%	-	-
Horiz. %	103.66%	99.03%	99.89%	97.27%	100.31%	99.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,156,669	1,141,076	1,132,106	1,157,360	1,117,201	1,165,225	1,153,818	0.16%
YoY %	1.37%	0.79%	-2.18%	3.59%	-4.12%	0.99%	-	-
Horiz. %	100.25%	98.90%	98.12%	100.31%	96.83%	100.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	82,800	73,600	55,200	-	73,600	61,333	55,200	30.87%
YoY %	12.50%	33.33%	0.00%	-	20.00%	11.11%	-	-
Horiz. %	150.00%	133.33%	100.00%	-	133.33%	111.11%	100.00%	-
Div Payout %	55.26%	51.74%	39.39%	-	57.69%	53.78%	49.02%	-
YoY %	6.80%	31.35%	0.00%	-	7.27%	9.71%	-	-
Horiz. %	112.73%	105.55%	80.35%	-	117.69%	109.71%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,156,669	1,141,076	1,132,106	1,157,360	1,117,201	1,165,225	1,153,818	0.16%
YoY %	1.37%	0.79%	-2.18%	3.59%	-4.12%	0.99%	-	-
Horiz. %	100.25%	98.90%	98.12%	100.31%	96.83%	100.99%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	25.67%	25.55%	25.11%	28.29%	23.31%	21.58%	21.20%	-
YoY %	0.47%	1.75%	-11.24%	21.36%	8.02%	1.79%	-	-
Horiz. %	121.08%	120.52%	118.44%	133.44%	109.95%	101.79%	100.00%	-
ROE	12.95%	12.47%	12.38%	13.87%	11.42%	9.79%	9.76%	-
YoY %	3.85%	0.73%	-10.74%	21.45%	16.65%	0.31%	-	-
Horiz. %	132.68%	127.77%	126.84%	142.11%	117.01%	100.31%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	126.87	121.02	121.33	123.39	118.99	114.88	115.45	6.45%
YoY %	4.83%	-0.26%	-1.67%	3.70%	3.58%	-0.49%	-	-
Horiz. %	109.89%	104.82%	105.09%	106.88%	103.07%	99.51%	100.00%	-
EPS	32.57	30.92	30.48	34.92	27.73	24.79	24.48	20.86%
YoY %	5.34%	1.44%	-12.71%	25.93%	11.86%	1.27%	-	-
Horiz. %	133.05%	126.31%	124.51%	142.65%	113.28%	101.27%	100.00%	-
DPS	18.00	16.00	12.00	0.00	16.00	13.33	12.00	30.87%
YoY %	12.50%	33.33%	0.00%	0.00%	20.03%	11.08%	-	-
Horiz. %	150.00%	133.33%	100.00%	0.00%	133.33%	111.08%	100.00%	-
NAPS	2.5145	2.4806	2.4611	2.516	2.4287	2.5331	2.5083	0.16%
YoY %	1.37%	0.79%	-2.18%	3.59%	-4.12%	0.99%	-	-
Horiz. %	100.25%	98.90%	98.12%	100.31%	96.83%	100.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	126.87	121.02	121.33	123.39	118.99	114.88	115.45	6.45%
YoY %	4.83%	-0.26%	-1.67%	3.70%	3.58%	-0.49%	-	-
Horiz. %	109.89%	104.82%	105.09%	106.88%	103.07%	99.51%	100.00%	-
EPS	32.57	30.92	30.48	34.92	27.73	24.79	24.48	20.86%
YoY %	5.34%	1.44%	-12.71%	25.93%	11.86%	1.27%	-	-
Horiz. %	133.05%	126.31%	124.51%	142.65%	113.28%	101.27%	100.00%	-
DPS	18.00	16.00	12.00	0.00	16.00	13.33	12.00	30.87%
YoY %	12.50%	33.33%	0.00%	0.00%	20.03%	11.08%	-	-
Horiz. %	150.00%	133.33%	100.00%	0.00%	133.33%	111.08%	100.00%	-
NAPS	2.5145	2.4806	2.4611	2.516	2.4287	2.5331	2.5083	0.16%
YoY %	1.37%	0.79%	-2.18%	3.59%	-4.12%	0.99%	-	-
Horiz. %	100.25%	98.90%	98.12%	100.31%	96.83%	100.99%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	6.28	6.65	7.00	6.82	7.18	6.50	6.90	-
P/RPS	4.95	5.50	5.77	5.53	6.03	5.66	5.98	-11.78%
YoY %	-10.00%	-4.68%	4.34%	-8.29%	6.54%	-5.35%	-	-
Horiz. %	82.78%	91.97%	96.49%	92.47%	100.84%	94.65%	100.00%	-
P/EPS	19.28	21.51	22.98	19.54	25.89	26.22	28.19	-22.28%
YoY %	-10.37%	-6.40%	17.60%	-24.53%	-1.26%	-6.99%	-	-
Horiz. %	68.39%	76.30%	81.52%	69.32%	91.84%	93.01%	100.00%	-
EY	5.19	4.65	4.35	5.12	3.86	3.81	3.55	28.66%
YoY %	11.61%	6.90%	-15.04%	32.64%	1.31%	7.32%	-	-
Horiz. %	146.20%	130.99%	122.54%	144.23%	108.73%	107.32%	100.00%	-
DY	2.87	2.41	1.71	0.00	2.23	2.05	1.74	39.38%
YoY %	19.09%	40.94%	0.00%	0.00%	8.78%	17.82%	-	-
Horiz. %	164.94%	138.51%	98.28%	0.00%	128.16%	117.82%	100.00%	-
P/NAPS	2.50	2.68	2.84	2.71	2.96	2.57	2.75	-6.12%
YoY %	-6.72%	-5.63%	4.80%	-8.45%	15.18%	-6.55%	-	-
Horiz. %	90.91%	97.45%	103.27%	98.55%	107.64%	93.45%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/02/17	21/11/16	26/08/16	26/05/16	26/02/16	09/11/15	25/08/15	-
Price	6.03	6.28	6.80	7.00	7.10	6.83	6.80	-
P/RPS	4.75	5.19	5.60	5.67	5.97	5.95	5.89	-13.30%
YoY %	-8.48%	-7.32%	-1.23%	-5.03%	0.34%	1.02%	-	-
Horiz. %	80.65%	88.12%	95.08%	96.26%	101.36%	101.02%	100.00%	-
P/EPS	18.51	20.31	22.32	20.06	25.60	27.55	27.78	-23.61%
YoY %	-8.86%	-9.01%	11.27%	-21.64%	-7.08%	-0.83%	-	-
Horiz. %	66.63%	73.11%	80.35%	72.21%	92.15%	99.17%	100.00%	-
EY	5.40	4.92	4.48	4.99	3.91	3.63	3.60	30.87%
YoY %	9.76%	9.82%	-10.22%	27.62%	7.71%	0.83%	-	-
Horiz. %	150.00%	136.67%	124.44%	138.61%	108.61%	100.83%	100.00%	-
DY	2.99	2.55	1.76	0.00	2.25	1.95	1.76	42.14%
YoY %	17.25%	44.89%	0.00%	0.00%	15.38%	10.80%	-	-
Horiz. %	169.89%	144.89%	100.00%	0.00%	127.84%	110.80%	100.00%	-
P/NAPS	2.40	2.53	2.76	2.78	2.92	2.70	2.71	-7.74%
YoY %	-5.14%	-8.33%	-0.72%	-4.79%	8.15%	-0.37%	-	-
Horiz. %	88.56%	93.36%	101.85%	102.58%	107.75%	99.63%	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 - 31 May 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 >

PBBANK

PUBLIC BANK BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

304

HLIND

HONG LEONG INDUSTRIES BHD

304

GENTING

GENTING BHD

176

PTRANS

PERAK TRANSIT BERHAD

139

GENM

GENTING MALAYSIA BERHAD

131

DSONIC

DATASONIC GROUP BERHAD

130

YTLPOWR

YTL POWER INTERNATIONAL BHD

124

MAYBANK

MALAYAN BANKING BHD

119

DUFU

DUFU TECHNOLOGY CORP. BHD

118

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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