[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 35.06%
YoY- 26.06%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,820 658,068 630,730 644,204 583,616 556,669 558,138 14.01%
PBT 211,278 210,388 217,084 271,908 200,979 187,017 182,666 10.15%
Tax -58,028 -64,869 -68,300 -69,528 -51,140 -44,776 -42,522 22.96%
NP 153,250 145,518 148,784 202,380 149,839 142,241 140,144 6.12%
-
NP to SH 153,250 145,518 148,784 202,380 149,839 142,241 140,144 6.12%
-
Tax Rate 27.47% 30.83% 31.46% 25.57% 25.45% 23.94% 23.28% -
Total Cost 526,570 512,549 481,946 441,824 433,777 414,428 417,994 16.59%
-
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 69,000 61,333 55,200 - 82,800 73,600 55,200 15.99%
Div Payout % 45.02% 42.15% 37.10% - 55.26% 51.74% 39.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.54% 22.11% 23.59% 31.42% 25.67% 25.55% 25.11% -
ROE 12.63% 12.21% 12.65% 16.76% 12.95% 12.47% 12.38% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.79 143.06 137.12 140.04 126.87 121.02 121.33 14.01%
EPS 33.32 31.64 32.34 44.00 32.57 30.92 30.48 6.10%
DPS 15.00 13.33 12.00 0.00 18.00 16.00 12.00 15.99%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.79 143.06 137.12 140.04 126.87 121.02 121.33 14.01%
EPS 33.32 31.64 32.34 44.00 32.57 30.92 30.48 6.10%
DPS 15.00 13.33 12.00 0.00 18.00 16.00 12.00 15.99%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.95 5.89 6.07 6.15 6.28 6.65 7.00 -
P/RPS 4.03 4.12 4.43 4.39 4.95 5.50 5.77 -21.22%
P/EPS 17.86 18.62 18.77 13.98 19.28 21.51 22.98 -15.42%
EY 5.60 5.37 5.33 7.15 5.19 4.65 4.35 18.28%
DY 2.52 2.26 1.98 0.00 2.87 2.41 1.71 29.40%
P/NAPS 2.26 2.27 2.37 2.34 2.50 2.68 2.84 -14.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 -
Price 5.90 6.05 5.96 6.31 6.03 6.28 6.80 -
P/RPS 3.99 4.23 4.35 4.51 4.75 5.19 5.60 -20.17%
P/EPS 17.71 19.12 18.43 14.34 18.51 20.31 22.32 -14.25%
EY 5.65 5.23 5.43 6.97 5.40 4.92 4.48 16.68%
DY 2.54 2.20 2.01 0.00 2.99 2.55 1.76 27.62%
P/NAPS 2.24 2.33 2.33 2.40 2.40 2.53 2.76 -12.95%

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