[BIPORT] QoQ Quarter Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Quarter Result
Revenue	161,969	158,944	167,162	186,270	178,185	154,314	161,051	0.37%
YoY %	1.90%	-4.92%	-10.26%	4.54%	15.47%	-4.18%	-	-
Horiz. %	100.57%	98.69%	103.79%	115.66%	110.64%	95.82%	100.00%	-
PBT	34,567	15,972	45,875	53,487	49,249	40,565	67,977	-36.26%
YoY %	116.42%	-65.18%	-14.23%	8.61%	21.41%	-40.33%	-	-
Horiz. %	50.85%	23.50%	67.49%	78.68%	72.45%	59.67%	100.00%	-
Tax	-16,031	-6,529	-14,672	-9,376	-14,502	-16,768	-17,382	-5.24%
YoY %	-145.54%	55.50%	-56.48%	35.35%	13.51%	3.53%	-	-
Horiz. %	92.23%	37.56%	84.41%	53.94%	83.43%	96.47%	100.00%	-
NP	18,536	9,443	31,203	44,111	34,747	23,797	50,595	-48.76%
YoY %	96.29%	-69.74%	-29.26%	26.95%	46.01%	-52.97%	-	-
Horiz. %	36.64%	18.66%	61.67%	87.18%	68.68%	47.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,536	9,443	31,203	44,111	34,747	23,797	50,595	-48.76%
YoY %	96.29%	-69.74%	-29.26%	26.95%	46.01%	-52.97%	-	-
Horiz. %	36.64%	18.66%	61.67%	87.18%	68.68%	47.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.38%	40.88%	31.98%	17.53%	29.45%	41.34%	25.57%	-
YoY %	13.45%	27.83%	82.43%	-40.48%	-28.76%	61.67%	-	-
Horiz. %	181.38%	159.87%	125.07%	68.56%	115.17%	161.67%	100.00%	-
Total Cost	143,433	149,501	135,959	142,159	143,438	130,517	110,456	19.00%
YoY %	-4.06%	9.96%	-4.36%	-0.89%	9.90%	18.16%	-	-
Horiz. %	129.86%	135.35%	123.09%	128.70%	129.86%	118.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,199,817	1,190,480	1,245,449	1,213,295	1,192,182	1,175,852	1,207,270	-0.41%
YoY %	0.78%	-4.41%	2.65%	1.77%	1.39%	-2.60%	-	-
Horiz. %	99.38%	98.61%	103.16%	100.50%	98.75%	97.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	9,200	18,400	-	23,000	18,400	27,600	-	-
YoY %	-50.00%	0.00%	-	25.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	-	83.33%	66.67%	100.00%	-	-
Div Payout %	49.63%	194.85%	-	52.14%	52.95%	115.98%	-	-
YoY %	-74.53%	0.00%	-	-1.53%	-54.35%	0.00%	-	-
Horiz. %	42.79%	168.00%	-	44.96%	45.65%	100.00%	-	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,199,817	1,190,480	1,245,449	1,213,295	1,192,182	1,175,852	1,207,270	-0.41%
YoY %	0.78%	-4.41%	2.65%	1.77%	1.39%	-2.60%	-	-
Horiz. %	99.38%	98.61%	103.16%	100.50%	98.75%	97.40%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	11.44%	5.94%	18.67%	23.68%	19.50%	15.42%	31.42%	-
YoY %	92.59%	-68.18%	-21.16%	21.44%	26.46%	-50.92%	-	-
Horiz. %	36.41%	18.91%	59.42%	75.37%	62.06%	49.08%	100.00%	-
ROE	1.54%	0.79%	2.51%	3.64%	2.91%	2.02%	4.19%	-
YoY %	94.94%	-68.53%	-31.04%	25.09%	44.06%	-51.79%	-	-
Horiz. %	36.75%	18.85%	59.90%	86.87%	69.45%	48.21%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	35.21	34.55	36.34	40.49	38.74	33.55	35.01	0.38%
YoY %	1.91%	-4.93%	-10.25%	4.52%	15.47%	-4.17%	-	-
Horiz. %	100.57%	98.69%	103.80%	115.65%	110.65%	95.83%	100.00%	-
EPS	4.03	2.05	6.78	9.59	7.55	5.17	11.00	-48.76%
YoY %	96.59%	-69.76%	-29.30%	27.02%	46.03%	-53.00%	-	-
Horiz. %	36.64%	18.64%	61.64%	87.18%	68.64%	47.00%	100.00%	-
DPS	2.00	4.00	0.00	5.00	4.00	6.00	0.00	-
YoY %	-50.00%	0.00%	0.00%	25.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	0.00%	83.33%	66.67%	100.00%	-	-
NAPS	2.6083	2.588	2.7075	2.6376	2.5917	2.5562	2.6245	-0.41%
YoY %	0.78%	-4.41%	2.65%	1.77%	1.39%	-2.60%	-	-
Horiz. %	99.38%	98.61%	103.16%	100.50%	98.75%	97.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	35.21	34.55	36.34	40.49	38.74	33.55	35.01	0.38%
YoY %	1.91%	-4.93%	-10.25%	4.52%	15.47%	-4.17%	-	-
Horiz. %	100.57%	98.69%	103.80%	115.65%	110.65%	95.83%	100.00%	-
EPS	4.03	2.05	6.78	9.59	7.55	5.17	11.00	-48.76%
YoY %	96.59%	-69.76%	-29.30%	27.02%	46.03%	-53.00%	-	-
Horiz. %	36.64%	18.64%	61.64%	87.18%	68.64%	47.00%	100.00%	-
DPS	2.00	4.00	0.00	5.00	4.00	6.00	0.00	-
YoY %	-50.00%	0.00%	0.00%	25.00%	-33.33%	0.00%	-	-
Horiz. %	33.33%	66.67%	0.00%	83.33%	66.67%	100.00%	-	-
NAPS	2.6083	2.588	2.7075	2.6376	2.5917	2.5562	2.6245	-0.41%
YoY %	0.78%	-4.41%	2.65%	1.77%	1.39%	-2.60%	-	-
Horiz. %	99.38%	98.61%	103.16%	100.50%	98.75%	97.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	5.23	5.52	5.90	5.95	5.89	6.07	6.15	-
P/RPS	14.85	15.98	16.24	14.69	15.21	18.09	17.57	-10.59%
YoY %	-7.07%	-1.60%	10.55%	-3.42%	-15.92%	2.96%	-	-
Horiz. %	84.52%	90.95%	92.43%	83.61%	86.57%	102.96%	100.00%	-
P/EPS	129.79	268.90	86.98	62.05	77.98	117.33	55.91	75.23%
YoY %	-51.73%	209.15%	40.18%	-20.43%	-33.54%	109.86%	-	-
Horiz. %	232.14%	480.95%	155.57%	110.98%	139.47%	209.86%	100.00%	-
EY	0.77	0.37	1.15	1.61	1.28	0.85	1.79	-42.98%
YoY %	108.11%	-67.83%	-28.57%	25.78%	50.59%	-52.51%	-	-
Horiz. %	43.02%	20.67%	64.25%	89.94%	71.51%	47.49%	100.00%	-
DY	0.38	0.72	0.00	0.84	0.68	0.99	0.00	-
YoY %	-47.22%	0.00%	0.00%	23.53%	-31.31%	0.00%	-	-
Horiz. %	38.38%	72.73%	0.00%	84.85%	68.69%	100.00%	-	-
P/NAPS	2.01	2.13	2.18	2.26	2.27	2.37	2.34	-9.62%
YoY %	-5.63%	-2.29%	-3.54%	-0.44%	-4.22%	1.28%	-	-
Horiz. %	85.90%	91.03%	93.16%	96.58%	97.01%	101.28%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	23/11/18	28/08/18	25/05/18	28/02/18	29/11/17	24/08/17	23/05/17	-
Price	5.00	5.45	5.80	5.90	6.05	5.96	6.31	-
P/RPS	14.20	15.77	15.96	14.57	15.62	17.77	18.02	-14.67%
YoY %	-9.96%	-1.19%	9.54%	-6.72%	-12.10%	-1.39%	-	-
Horiz. %	78.80%	87.51%	88.57%	80.85%	86.68%	98.61%	100.00%	-
P/EPS	124.08	265.49	85.50	61.53	80.09	115.21	57.37	67.16%
YoY %	-53.26%	210.51%	38.96%	-23.17%	-30.48%	100.82%	-	-
Horiz. %	216.28%	462.77%	149.03%	107.25%	139.60%	200.82%	100.00%	-
EY	0.81	0.38	1.17	1.63	1.25	0.87	1.74	-39.90%
YoY %	113.16%	-67.52%	-28.22%	30.40%	43.68%	-50.00%	-	-
Horiz. %	46.55%	21.84%	67.24%	93.68%	71.84%	50.00%	100.00%	-
DY	0.40	0.73	0.00	0.85	0.66	1.01	0.00	-
YoY %	-45.21%	0.00%	0.00%	28.79%	-34.65%	0.00%	-	-
Horiz. %	39.60%	72.28%	0.00%	84.16%	65.35%	100.00%	-	-
P/NAPS	1.92	2.11	2.14	2.24	2.33	2.33	2.40	-13.81%
YoY %	-9.00%	-1.40%	-4.46%	-3.86%	0.00%	-2.92%	-	-
Horiz. %	80.00%	87.92%	89.17%	93.33%	97.08%	97.08%	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