[BIPORT] QoQ Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Quarter Result
Revenue	111,471	107,554	117,863	117,358	102,694	103,012	115,983	-2.60%
YoY %	3.64%	-8.75%	0.43%	14.28%	-0.31%	-11.18%	-	-
Horiz. %	96.11%	92.73%	101.62%	101.19%	88.54%	88.82%	100.00%	-
PBT	48,650	44,987	53,808	50,432	33,343	26,330	63,413	-16.18%
YoY %	8.14%	-16.39%	6.69%	51.25%	26.64%	-58.48%	-	-
Horiz. %	76.72%	70.94%	84.85%	79.53%	52.58%	41.52%	100.00%	-
Tax	-12,162	-11,647	-13,068	-13,477	-9,026	-6,914	-15,343	-14.33%
YoY %	-4.42%	10.87%	3.03%	-49.31%	-30.55%	54.94%	-	-
Horiz. %	79.27%	75.91%	85.17%	87.84%	58.83%	45.06%	100.00%	-
NP	36,488	33,340	40,740	36,955	24,317	19,416	48,070	-16.77%
YoY %	9.44%	-18.16%	10.24%	51.97%	25.24%	-59.61%	-	-
Horiz. %	75.91%	69.36%	84.75%	76.88%	50.59%	40.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,488	33,340	40,740	36,955	24,317	19,416	48,070	-16.77%
YoY %	9.44%	-18.16%	10.24%	51.97%	25.24%	-59.61%	-	-
Horiz. %	75.91%	69.36%	84.75%	76.88%	50.59%	40.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.00%	25.89%	24.29%	26.72%	27.07%	26.26%	24.20%	-
YoY %	-3.44%	6.59%	-9.09%	-1.29%	3.08%	8.51%	-	-
Horiz. %	103.31%	106.98%	100.37%	110.41%	111.86%	108.51%	100.00%	-
Total Cost	74,983	74,214	77,123	80,403	78,377	83,596	67,913	6.81%
YoY %	1.04%	-3.77%	-4.08%	2.58%	-6.24%	23.09%	-	-
Horiz. %	110.41%	109.28%	113.56%	118.39%	115.41%	123.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	835,543	828,343	885,085	845,159	837,662	844,175	928,886	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.89%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.18%	95.28%	90.99%	90.18%	90.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	30,006	29,982	-	60,011	29,995	30,024	-	-
YoY %	0.08%	0.00%	-	100.07%	-0.10%	0.00%	-	-
Horiz. %	99.94%	99.86%	-	199.88%	99.90%	100.00%	-	-
Div Payout %	82.24%	89.93%	-	162.39%	123.35%	154.64%	-	-
YoY %	-8.55%	0.00%	-	31.65%	-20.23%	0.00%	-	-
Horiz. %	53.18%	58.15%	-	105.01%	79.77%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	835,543	828,343	885,085	845,159	837,662	844,175	928,886	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.89%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.18%	95.28%	90.99%	90.18%	90.88%	100.00%	-
NOSH	400,087	399,760	399,803	400,075	399,934	400,329	399,916	0.02%
YoY %	0.08%	-0.01%	-0.07%	0.04%	-0.10%	0.10%	-	-
Horiz. %	100.04%	99.96%	99.97%	100.04%	100.00%	100.10%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	32.73%	31.00%	34.57%	31.49%	23.68%	18.85%	41.45%	-
YoY %	5.58%	-10.33%	9.78%	32.98%	25.62%	-54.52%	-	-
Horiz. %	78.96%	74.79%	83.40%	75.97%	57.13%	45.48%	100.00%	-
ROE	4.37%	4.02%	4.60%	4.37%	2.90%	2.30%	5.18%	-
YoY %	8.71%	-12.61%	5.26%	50.69%	26.09%	-55.60%	-	-
Horiz. %	84.36%	77.61%	88.80%	84.36%	55.98%	44.40%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	27.86	26.90	29.48	29.33	25.68	25.73	29.00	-2.63%
YoY %	3.57%	-8.75%	0.51%	14.21%	-0.19%	-11.28%	-	-
Horiz. %	96.07%	92.76%	101.66%	101.14%	88.55%	88.72%	100.00%	-
EPS	9.12	8.34	10.19	9.24	6.08	4.85	12.02	-16.79%
YoY %	9.35%	-18.16%	10.28%	51.97%	25.36%	-59.65%	-	-
Horiz. %	75.87%	69.38%	84.78%	76.87%	50.58%	40.35%	100.00%	-
DPS	7.50	7.50	0.00	15.00	7.50	7.50	0.00	-
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	0.00%	200.00%	100.00%	100.00%	-	-
NAPS	2.0884	2.0721	2.2138	2.1125	2.0945	2.1087	2.3227	-6.83%
YoY %	0.79%	-6.40%	4.80%	0.86%	-0.67%	-9.21%	-	-
Horiz. %	89.91%	89.21%	95.31%	90.95%	90.18%	90.79%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 400,075
RPS	24.23	23.38	25.62	25.51	22.32	22.39	25.21	-2.60%
YoY %	3.64%	-8.74%	0.43%	14.29%	-0.31%	-11.19%	-	-
Horiz. %	96.11%	92.74%	101.63%	101.19%	88.54%	88.81%	100.00%	-
EPS	7.93	7.25	8.86	8.03	5.29	4.22	10.45	-16.78%
YoY %	9.38%	-18.17%	10.34%	51.80%	25.36%	-59.62%	-	-
Horiz. %	75.89%	69.38%	84.78%	76.84%	50.62%	40.38%	100.00%	-
DPS	6.52	6.52	0.00	13.05	6.52	6.53	0.00	-
YoY %	0.00%	0.00%	0.00%	100.15%	-0.15%	0.00%	-	-
Horiz. %	99.85%	99.85%	0.00%	199.85%	99.85%	100.00%	-	-
NAPS	1.8164	1.8007	1.9241	1.8373	1.821	1.8352	2.0193	-6.81%
YoY %	0.87%	-6.41%	4.72%	0.90%	-0.77%	-9.12%	-	-
Horiz. %	89.95%	89.17%	95.29%	90.99%	90.18%	90.88%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	6.58	6.35	6.40	6.50	6.11	6.05	5.75	-
P/RPS	23.62	23.60	21.71	22.16	23.79	23.51	19.83	12.35%
YoY %	0.08%	8.71%	-2.03%	-6.85%	1.19%	18.56%	-	-
Horiz. %	119.11%	119.01%	109.48%	111.75%	119.97%	118.56%	100.00%	-
P/EPS	72.15	76.14	62.81	70.37	100.49	124.74	47.84	31.47%
YoY %	-5.24%	21.22%	-10.74%	-29.97%	-19.44%	160.74%	-	-
Horiz. %	150.82%	159.16%	131.29%	147.09%	210.05%	260.74%	100.00%	-
EY	1.39	1.31	1.59	1.42	1.00	0.80	2.09	-23.78%
YoY %	6.11%	-17.61%	11.97%	42.00%	25.00%	-61.72%	-	-
Horiz. %	66.51%	62.68%	76.08%	67.94%	47.85%	38.28%	100.00%	-
DY	1.14	1.18	0.00	2.31	1.23	1.24	0.00	-
YoY %	-3.39%	0.00%	0.00%	87.80%	-0.81%	0.00%	-	-
Horiz. %	91.94%	95.16%	0.00%	186.29%	99.19%	100.00%	-	-
P/NAPS	3.15	3.06	2.89	3.08	2.92	2.87	2.48	17.26%
YoY %	2.94%	5.88%	-6.17%	5.48%	1.74%	15.73%	-	-
Horiz. %	127.02%	123.39%	116.53%	124.19%	117.74%	115.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	25/11/10	27/08/10	26/05/10	25/02/10	26/11/09	27/08/09	28/05/09	-
Price	6.60	6.86	6.38	6.45	6.52	6.10	6.35	-
P/RPS	23.69	25.50	21.64	21.99	25.39	23.71	21.90	5.37%
YoY %	-7.10%	17.84%	-1.59%	-13.39%	7.09%	8.26%	-	-
Horiz. %	108.17%	116.44%	98.81%	100.41%	115.94%	108.26%	100.00%	-
P/EPS	72.37	82.25	62.61	69.83	107.23	125.77	52.83	23.32%
YoY %	-12.01%	31.37%	-10.34%	-34.88%	-14.74%	138.07%	-	-
Horiz. %	136.99%	155.69%	118.51%	132.18%	202.97%	238.07%	100.00%	-
EY	1.38	1.22	1.60	1.43	0.93	0.80	1.89	-18.89%
YoY %	13.11%	-23.75%	11.89%	53.76%	16.25%	-57.67%	-	-
Horiz. %	73.02%	64.55%	84.66%	75.66%	49.21%	42.33%	100.00%	-
DY	1.14	1.09	0.00	2.33	1.15	1.23	0.00	-
YoY %	4.59%	0.00%	0.00%	102.61%	-6.50%	0.00%	-	-
Horiz. %	92.68%	88.62%	0.00%	189.43%	93.50%	100.00%	-	-
P/NAPS	3.16	3.31	2.88	3.05	3.11	2.89	2.73	10.23%
YoY %	-4.53%	14.93%	-5.57%	-1.93%	7.61%	5.86%	-	-
Horiz. %	115.75%	121.25%	105.49%	111.72%	113.92%	105.86%	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