[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -88.69%
YoY- 66.25%
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 791,258 590,399 392,269 198,105 728,387 539,086 366,909 66.68%
PBT 178,012 130,491 85,644 56,225 126,315 92,217 67,331 90.86%
Tax -50,288 -38,478 -22,289 -15,161 236,876 -25,835 -22,709 69.64%
NP 127,724 92,013 63,355 41,064 363,191 66,382 44,622 101.21%
-
NP to SH 127,724 92,013 63,355 41,064 363,191 66,382 44,622 101.21%
-
Tax Rate 28.25% 29.49% 26.03% 26.96% -187.53% 28.02% 33.73% -
Total Cost 663,534 498,386 328,914 157,041 365,196 472,704 322,287 61.62%
-
Net Worth 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 16.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 64,400 50,600 36,800 23,000 55,200 41,400 27,600 75.64%
Div Payout % 50.42% 54.99% 58.09% 56.01% 15.20% 62.37% 61.85% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 16.23%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.14% 15.58% 16.15% 20.73% 49.86% 12.31% 12.16% -
ROE 7.28% 5.31% 3.69% 2.39% 21.49% 4.72% 3.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.01 128.35 85.28 43.07 158.35 117.19 79.76 66.68%
EPS 27.77 20.00 13.77 8.93 78.95 14.43 9.70 101.23%
DPS 14.00 11.00 8.00 5.00 12.00 9.00 6.00 75.64%
NAPS 3.8136 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 16.23%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.01 128.35 85.28 43.07 158.35 117.19 79.76 66.68%
EPS 27.77 20.00 13.77 8.93 78.95 14.43 9.70 101.23%
DPS 14.00 11.00 8.00 5.00 12.00 9.00 6.00 75.64%
NAPS 3.8136 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 16.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.80 5.21 5.39 5.20 4.70 4.38 4.35 -
P/RPS 2.79 4.06 6.32 12.07 2.97 3.74 5.45 -35.92%
P/EPS 17.29 26.05 39.14 58.25 5.95 30.35 44.84 -46.93%
EY 5.78 3.84 2.56 1.72 16.80 3.29 2.23 88.36%
DY 2.92 2.11 1.48 0.96 2.55 2.05 1.38 64.59%
P/NAPS 1.26 1.38 1.44 1.39 1.28 1.43 1.43 -8.07%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 -
Price 5.20 4.90 5.20 5.25 4.90 4.70 4.58 -
P/RPS 3.02 3.82 6.10 12.19 3.09 4.01 5.74 -34.75%
P/EPS 18.73 24.50 37.76 58.81 6.21 32.57 47.21 -45.91%
EY 5.34 4.08 2.65 1.70 16.11 3.07 2.12 84.81%
DY 2.69 2.24 1.54 0.95 2.45 1.91 1.31 61.34%
P/NAPS 1.36 1.30 1.39 1.41 1.33 1.54 1.51 -6.71%

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