[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	448,767	333,318	228,374	118,027	417,172	308,570	211,187	64.90%
YoY %	34.64%	45.95%	93.49%	-71.71%	35.20%	46.11%	-	-
Horiz. %	212.50%	157.83%	108.14%	55.89%	197.54%	146.11%	100.00%	-
PBT	205,883	159,137	113,502	67,434	189,193	154,143	110,444	51.18%
YoY %	29.37%	40.21%	68.32%	-64.36%	22.74%	39.57%	-	-
Horiz. %	186.41%	144.09%	102.77%	61.06%	171.30%	139.57%	100.00%	-
Tax	-55,272	-42,082	-29,668	-17,656	-53,549	-40,858	-29,350	52.20%
YoY %	-31.34%	-41.84%	-68.03%	67.03%	-31.06%	-39.21%	-	-
Horiz. %	188.32%	143.38%	101.08%	60.16%	182.45%	139.21%	100.00%	-
NP	150,611	117,055	83,834	49,778	135,644	113,285	81,094	50.81%
YoY %	28.67%	39.63%	68.42%	-63.30%	19.74%	39.70%	-	-
Horiz. %	185.72%	144.34%	103.38%	61.38%	167.27%	139.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	150,611	117,055	83,834	49,778	135,644	113,285	81,094	50.81%
YoY %	28.67%	39.63%	68.42%	-63.30%	19.74%	39.70%	-	-
Horiz. %	185.72%	144.34%	103.38%	61.38%	167.27%	139.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	26.44%	26.14%	26.18%	28.30%	26.51%	26.57%	-
YoY %	1.55%	1.15%	-0.15%	-7.49%	6.75%	-0.23%	-	-
Horiz. %	101.05%	99.51%	98.38%	98.53%	106.51%	99.77%	100.00%	-
Total Cost	298,156	216,263	144,540	68,249	281,528	195,285	130,093	73.39%
YoY %	37.87%	49.62%	111.78%	-75.76%	44.16%	50.11%	-	-
Horiz. %	229.19%	166.24%	111.11%	52.46%	216.41%	150.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	881,064	877,152	873,377	943,341	893,226	900,111	897,234	-1.19%
YoY %	0.45%	0.43%	-7.42%	5.61%	-0.76%	0.32%	-	-
Horiz. %	98.20%	97.76%	97.34%	105.14%	99.55%	100.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	88,806	59,207	29,597	-	220,006	80,002	40,006	69.75%
YoY %	49.99%	100.04%	0.00%	-	175.00%	99.98%	-	-
Horiz. %	221.98%	148.00%	73.98%	-	549.93%	199.98%	100.00%	-
Div Payout %	58.96%	50.58%	35.31%	-	162.19%	70.62%	49.33%	-
YoY %	16.57%	43.25%	0.00%	-	129.67%	43.16%	-	-
Horiz. %	119.52%	102.53%	71.58%	-	328.79%	143.16%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	881,064	877,152	873,377	943,341	893,226	900,111	897,234	-1.19%
YoY %	0.45%	0.43%	-7.42%	5.61%	-0.76%	0.32%	-	-
Horiz. %	98.20%	97.76%	97.34%	105.14%	99.55%	100.32%	100.00%	-
NOSH	400,029	400,051	399,971	400,144	400,011	400,014	400,069	-0.00%
YoY %	-0.01%	0.02%	-0.04%	0.03%	-0.00%	-0.01%	-	-
Horiz. %	99.99%	100.00%	99.98%	100.02%	99.99%	99.99%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	33.56%	35.12%	36.71%	42.18%	32.52%	36.71%	38.40%	-
YoY %	-4.44%	-4.33%	-12.97%	29.70%	-11.41%	-4.40%	-	-
Horiz. %	87.40%	91.46%	95.60%	109.84%	84.69%	95.60%	100.00%	-
ROE	17.09%	13.34%	9.60%	5.28%	15.19%	12.59%	9.04%	-
YoY %	28.11%	38.96%	81.82%	-65.24%	20.65%	39.27%	-	-
Horiz. %	189.05%	147.57%	106.19%	58.41%	168.03%	139.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	112.18	83.32	57.10	29.50	104.29	77.14	52.79	64.91%
YoY %	34.64%	45.92%	93.56%	-71.71%	35.20%	46.13%	-	-
Horiz. %	212.50%	157.83%	108.16%	55.88%	197.56%	146.13%	100.00%	-
EPS	37.65	29.26	20.96	12.44	33.91	28.32	20.27	50.82%
YoY %	28.67%	39.60%	68.49%	-63.31%	19.74%	39.71%	-	-
Horiz. %	185.74%	144.35%	103.40%	61.37%	167.29%	139.71%	100.00%	-
DPS	22.20	14.80	7.40	0.00	55.00	20.00	10.00	69.76%
YoY %	50.00%	100.00%	0.00%	0.00%	175.00%	100.00%	-	-
Horiz. %	222.00%	148.00%	74.00%	0.00%	550.00%	200.00%	100.00%	-
NAPS	2.2025	2.1926	2.1836	2.3575	2.233	2.2502	2.2427	-1.19%
YoY %	0.45%	0.41%	-7.38%	5.58%	-0.76%	0.33%	-	-
Horiz. %	98.21%	97.77%	97.36%	105.12%	99.57%	100.33%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 400,144
RPS	97.56	72.46	49.65	25.66	90.69	67.08	45.91	64.91%
YoY %	34.64%	45.94%	93.49%	-71.71%	35.20%	46.11%	-	-
Horiz. %	212.50%	157.83%	108.15%	55.89%	197.54%	146.11%	100.00%	-
EPS	32.74	25.45	18.22	10.82	29.49	24.63	17.63	50.80%
YoY %	28.64%	39.68%	68.39%	-63.31%	19.73%	39.71%	-	-
Horiz. %	185.71%	144.36%	103.35%	61.37%	167.27%	139.71%	100.00%	-
DPS	19.31	12.87	6.43	0.00	47.83	17.39	8.70	69.74%
YoY %	50.04%	100.16%	0.00%	0.00%	175.04%	99.89%	-	-
Horiz. %	221.95%	147.93%	73.91%	0.00%	549.77%	199.89%	100.00%	-
NAPS	1.9154	1.9069	1.8986	2.0507	1.9418	1.9568	1.9505	-1.19%
YoY %	0.45%	0.44%	-7.42%	5.61%	-0.77%	0.32%	-	-
Horiz. %	98.20%	97.76%	97.34%	105.14%	99.55%	100.32%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	5.70	5.40	6.30	6.10	6.10	6.55	6.00	-
P/RPS	5.08	6.48	11.03	20.68	5.85	8.49	11.37	-41.41%
YoY %	-21.60%	-41.25%	-46.66%	253.50%	-31.10%	-25.33%	-	-
Horiz. %	44.68%	56.99%	97.01%	181.88%	51.45%	74.67%	100.00%	-
P/EPS	15.14	18.46	30.06	49.04	17.99	23.13	29.60	-35.91%
YoY %	-17.98%	-38.59%	-38.70%	172.60%	-22.22%	-21.86%	-	-
Horiz. %	51.15%	62.36%	101.55%	165.68%	60.78%	78.14%	100.00%	-
EY	6.61	5.42	3.33	2.04	5.56	4.32	3.38	56.06%
YoY %	21.96%	62.76%	63.24%	-63.31%	28.70%	27.81%	-	-
Horiz. %	195.56%	160.36%	98.52%	60.36%	164.50%	127.81%	100.00%	-
DY	3.89	2.74	1.17	0.00	9.02	3.05	1.67	75.27%
YoY %	41.97%	134.19%	0.00%	0.00%	195.74%	82.63%	-	-
Horiz. %	232.93%	164.07%	70.06%	0.00%	540.12%	182.63%	100.00%	-
P/NAPS	2.59	2.46	2.89	2.59	2.73	2.91	2.68	-2.24%
YoY %	5.28%	-14.88%	11.58%	-5.13%	-6.19%	8.58%	-	-
Horiz. %	96.64%	91.79%	107.84%	96.64%	101.87%	108.58%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	-
Price	5.45	5.30	5.85	6.45	5.80	6.40	6.00	-
P/RPS	4.86	6.36	10.25	21.87	5.56	8.30	11.37	-43.11%
YoY %	-23.58%	-37.95%	-53.13%	293.35%	-33.01%	-27.00%	-	-
Horiz. %	42.74%	55.94%	90.15%	192.35%	48.90%	73.00%	100.00%	-
P/EPS	14.48	18.11	27.91	51.85	17.10	22.60	29.60	-37.78%
YoY %	-20.04%	-35.11%	-46.17%	203.22%	-24.34%	-23.65%	-	-
Horiz. %	48.92%	61.18%	94.29%	175.17%	57.77%	76.35%	100.00%	-
EY	6.91	5.52	3.58	1.93	5.85	4.43	3.38	60.73%
YoY %	25.18%	54.19%	85.49%	-67.01%	32.05%	31.07%	-	-
Horiz. %	204.44%	163.31%	105.92%	57.10%	173.08%	131.07%	100.00%	-
DY	4.07	2.79	1.26	0.00	9.48	3.13	1.67	80.61%
YoY %	45.88%	121.43%	0.00%	0.00%	202.88%	87.43%	-	-
Horiz. %	243.71%	167.07%	75.45%	0.00%	567.66%	187.43%	100.00%	-
P/NAPS	2.47	2.42	2.68	2.74	2.60	2.84	2.68	-5.27%
YoY %	2.07%	-9.70%	-2.19%	5.38%	-8.45%	5.97%	-	-
Horiz. %	92.16%	90.30%	100.00%	102.24%	97.01%	105.97%	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