[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	439,047	321,689	218,995	115,983	448,767	333,318	228,374	54.42%
YoY %	36.48%	46.89%	88.82%	-74.16%	34.64%	45.95%	-	-
Horiz. %	192.25%	140.86%	95.89%	50.79%	196.51%	145.95%	100.00%	-
PBT	173,518	123,087	89,744	63,413	205,883	159,137	113,502	32.60%
YoY %	40.97%	37.15%	41.52%	-69.20%	29.37%	40.21%	-	-
Horiz. %	152.88%	108.44%	79.07%	55.87%	181.39%	140.21%	100.00%	-
Tax	-44,762	-31,284	-22,258	-15,343	-55,272	-42,082	-29,668	31.44%
YoY %	-43.08%	-40.55%	-45.07%	72.24%	-31.34%	-41.84%	-	-
Horiz. %	150.88%	105.45%	75.02%	51.72%	186.30%	141.84%	100.00%	-
NP	128,756	91,803	67,486	48,070	150,611	117,055	83,834	33.01%
YoY %	40.25%	36.03%	40.39%	-68.08%	28.67%	39.63%	-	-
Horiz. %	153.58%	109.51%	80.50%	57.34%	179.65%	139.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,756	91,803	67,486	48,070	150,611	117,055	83,834	33.01%
YoY %	40.25%	36.03%	40.39%	-68.08%	28.67%	39.63%	-	-
Horiz. %	153.58%	109.51%	80.50%	57.34%	179.65%	139.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.80%	25.42%	24.80%	24.20%	26.85%	26.44%	26.14%	-
YoY %	1.49%	2.50%	2.48%	-9.87%	1.55%	1.15%	-	-
Horiz. %	98.70%	97.25%	94.87%	92.58%	102.72%	101.15%	100.00%	-
Total Cost	310,291	229,886	151,509	67,913	298,156	216,263	144,540	66.18%
YoY %	34.98%	51.73%	123.09%	-77.22%	37.87%	49.62%	-	-
Horiz. %	214.67%	159.05%	104.82%	46.99%	206.28%	149.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,858	837,827	843,554	928,886	881,064	877,152	873,377	-2.18%
YoY %	0.84%	-0.68%	-9.19%	5.43%	0.45%	0.43%	-	-
Horiz. %	96.73%	95.93%	96.59%	106.36%	100.88%	100.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	90,006	60,001	30,002	-	88,806	59,207	29,597	109.47%
YoY %	50.01%	99.99%	0.00%	-	49.99%	100.04%	-	-
Horiz. %	304.11%	202.73%	101.37%	-	300.05%	200.04%	100.00%	-
Div Payout %	69.90%	65.36%	44.46%	-	58.96%	50.58%	35.31%	-
YoY %	6.95%	47.01%	0.00%	-	16.57%	43.25%	-	-
Horiz. %	197.96%	185.10%	125.91%	-	166.98%	143.25%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	844,858	837,827	843,554	928,886	881,064	877,152	873,377	-2.18%
YoY %	0.84%	-0.68%	-9.19%	5.43%	0.45%	0.43%	-	-
Horiz. %	96.73%	95.93%	96.59%	106.36%	100.88%	100.43%	100.00%	-
NOSH	400,027	400,013	400,035	399,916	400,029	400,051	399,971	0.00%
YoY %	0.00%	-0.01%	0.03%	-0.03%	-0.01%	0.02%	-	-
Horiz. %	100.01%	100.01%	100.02%	99.99%	100.01%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	29.33%	28.54%	30.82%	41.45%	33.56%	35.12%	36.71%	-
YoY %	2.77%	-7.40%	-25.65%	23.51%	-4.44%	-4.33%	-	-
Horiz. %	79.90%	77.74%	83.96%	112.91%	91.42%	95.67%	100.00%	-
ROE	15.24%	10.96%	8.00%	5.18%	17.09%	13.34%	9.60%	-
YoY %	39.05%	37.00%	54.44%	-69.69%	28.11%	38.96%	-	-
Horiz. %	158.75%	114.17%	83.33%	53.96%	178.02%	138.96%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	109.75	80.42	54.74	29.00	112.18	83.32	57.10	54.40%
YoY %	36.47%	46.91%	88.76%	-74.15%	34.64%	45.92%	-	-
Horiz. %	192.21%	140.84%	95.87%	50.79%	196.46%	145.92%	100.00%	-
EPS	32.19	22.95	16.87	12.02	37.65	29.26	20.96	33.00%
YoY %	40.26%	36.04%	40.35%	-68.07%	28.67%	39.60%	-	-
Horiz. %	153.58%	109.49%	80.49%	57.35%	179.63%	139.60%	100.00%	-
DPS	22.50	15.00	7.50	0.00	22.20	14.80	7.40	109.45%
YoY %	50.00%	100.00%	0.00%	0.00%	50.00%	100.00%	-	-
Horiz. %	304.05%	202.70%	101.35%	0.00%	300.00%	200.00%	100.00%	-
NAPS	2.112	2.0945	2.1087	2.3227	2.2025	2.1926	2.1836	-2.19%
YoY %	0.84%	-0.67%	-9.21%	5.46%	0.45%	0.41%	-	-
Horiz. %	96.72%	95.92%	96.57%	106.37%	100.87%	100.41%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 399,916
RPS	95.45	69.93	47.61	25.21	97.56	72.46	49.65	54.42%
YoY %	36.49%	46.88%	88.85%	-74.16%	34.64%	45.94%	-	-
Horiz. %	192.25%	140.85%	95.89%	50.78%	196.50%	145.94%	100.00%	-
EPS	27.99	19.96	14.67	10.45	32.74	25.45	18.22	33.03%
YoY %	40.23%	36.06%	40.38%	-68.08%	28.64%	39.68%	-	-
Horiz. %	153.62%	109.55%	80.52%	57.35%	179.69%	139.68%	100.00%	-
DPS	19.57	13.04	6.52	0.00	19.31	12.87	6.43	109.59%
YoY %	50.08%	100.00%	0.00%	0.00%	50.04%	100.16%	-	-
Horiz. %	304.35%	202.80%	101.40%	0.00%	300.31%	200.16%	100.00%	-
NAPS	1.8366	1.8214	1.8338	2.0193	1.9154	1.9069	1.8986	-2.18%
YoY %	0.83%	-0.68%	-9.19%	5.42%	0.45%	0.44%	-	-
Horiz. %	96.73%	95.93%	96.59%	106.36%	100.88%	100.44%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	6.50	6.11	6.05	5.75	5.70	5.40	6.30	-
P/RPS	5.92	7.60	11.05	19.83	5.08	6.48	11.03	-33.88%
YoY %	-22.11%	-31.22%	-44.28%	290.35%	-21.60%	-41.25%	-	-
Horiz. %	53.67%	68.90%	100.18%	179.78%	46.06%	58.75%	100.00%	-
P/EPS	20.19	26.62	35.86	47.84	15.14	18.46	30.06	-23.24%
YoY %	-24.15%	-25.77%	-25.04%	215.98%	-17.98%	-38.59%	-	-
Horiz. %	67.17%	88.56%	119.29%	159.15%	50.37%	61.41%	100.00%	-
EY	4.95	3.76	2.79	2.09	6.61	5.42	3.33	30.15%
YoY %	31.65%	34.77%	33.49%	-68.38%	21.96%	62.76%	-	-
Horiz. %	148.65%	112.91%	83.78%	62.76%	198.50%	162.76%	100.00%	-
DY	3.46	2.45	1.24	0.00	3.89	2.74	1.17	105.62%
YoY %	41.22%	97.58%	0.00%	0.00%	41.97%	134.19%	-	-
Horiz. %	295.73%	209.40%	105.98%	0.00%	332.48%	234.19%	100.00%	-
P/NAPS	3.08	2.92	2.87	2.48	2.59	2.46	2.89	4.32%
YoY %	5.48%	1.74%	15.73%	-4.25%	5.28%	-14.88%	-	-
Horiz. %	106.57%	101.04%	99.31%	85.81%	89.62%	85.12%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	26/11/09	27/08/09	28/05/09	26/02/09	27/11/08	29/08/08	-
Price	6.45	6.52	6.10	6.35	5.45	5.30	5.85	-
P/RPS	5.88	8.11	11.14	21.90	4.86	6.36	10.25	-30.88%
YoY %	-27.50%	-27.20%	-49.13%	350.62%	-23.58%	-37.95%	-	-
Horiz. %	57.37%	79.12%	108.68%	213.66%	47.41%	62.05%	100.00%	-
P/EPS	20.04	28.41	36.16	52.83	14.48	18.11	27.91	-19.76%
YoY %	-29.46%	-21.43%	-31.55%	264.85%	-20.04%	-35.11%	-	-
Horiz. %	71.80%	101.79%	129.56%	189.29%	51.88%	64.89%	100.00%	-
EY	4.99	3.52	2.77	1.89	6.91	5.52	3.58	24.70%
YoY %	41.76%	27.08%	46.56%	-72.65%	25.18%	54.19%	-	-
Horiz. %	139.39%	98.32%	77.37%	52.79%	193.02%	154.19%	100.00%	-
DY	3.49	2.30	1.23	0.00	4.07	2.79	1.26	96.86%
YoY %	51.74%	86.99%	0.00%	0.00%	45.88%	121.43%	-	-
Horiz. %	276.98%	182.54%	97.62%	0.00%	323.02%	221.43%	100.00%	-
P/NAPS	3.05	3.11	2.89	2.73	2.47	2.42	2.68	8.97%
YoY %	-1.93%	7.61%	5.86%	10.53%	2.07%	-9.70%	-	-
Horiz. %	113.81%	116.04%	107.84%	101.87%	92.16%	90.30%	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