[BIPORT] QoQ Quarter Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Quarter Result
Revenue	108,602	97,382	104,146	107,041	104,674	93,471	89,121	14.04%
YoY %	11.52%	-6.49%	-2.70%	2.26%	11.99%	4.88%	-	-
Horiz. %	121.86%	109.27%	116.86%	120.11%	117.45%	104.88%	100.00%	-
PBT	35,051	43,699	52,708	57,736	39,913	41,294	38,938	-6.75%
YoY %	-19.79%	-17.09%	-8.71%	44.65%	-3.34%	6.05%	-	-
Horiz. %	90.02%	112.23%	135.36%	148.28%	102.50%	106.05%	100.00%	-
Tax	-12,691	-11,508	-13,728	-15,622	-10,880	-12,682	-11,555	6.43%
YoY %	-10.28%	16.17%	12.12%	-43.58%	14.21%	-9.75%	-	-
Horiz. %	109.83%	99.59%	118.81%	135.20%	94.16%	109.75%	100.00%	-
NP	22,360	32,191	38,980	42,114	29,033	28,612	27,383	-12.60%
YoY %	-30.54%	-17.42%	-7.44%	45.06%	1.47%	4.49%	-	-
Horiz. %	81.66%	117.56%	142.35%	153.80%	106.03%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,360	32,191	38,980	42,114	29,033	28,612	27,383	-12.60%
YoY %	-30.54%	-17.42%	-7.44%	45.06%	1.47%	4.49%	-	-
Horiz. %	81.66%	117.56%	142.35%	153.80%	106.03%	104.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.21%	26.33%	26.05%	27.06%	27.26%	30.71%	29.68%	-
YoY %	37.52%	1.07%	-3.73%	-0.73%	-11.23%	3.47%	-	-
Horiz. %	122.00%	88.71%	87.77%	91.17%	91.85%	103.47%	100.00%	-
Total Cost	86,242	65,191	65,166	64,927	75,641	64,859	61,738	24.88%
YoY %	32.29%	0.04%	0.37%	-14.16%	16.62%	5.06%	-	-
Horiz. %	139.69%	105.59%	105.55%	105.17%	122.52%	105.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	893,239	899,828	897,540	945,545	903,342	903,739	902,959	-0.71%
YoY %	-0.73%	0.25%	-5.08%	4.67%	-0.04%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.72%	100.04%	100.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	79,999	39,988	40,020	-	39,990	40,016	39,975	58.60%
YoY %	100.06%	-0.08%	0.00%	-	-0.06%	0.10%	-	-
Horiz. %	200.12%	100.03%	100.11%	-	100.04%	100.10%	100.00%	-
Div Payout %	357.78%	124.22%	102.67%	-	137.74%	139.86%	145.99%	-
YoY %	188.02%	20.99%	0.00%	-	-1.52%	-4.20%	-	-
Horiz. %	245.07%	85.09%	70.33%	-	94.35%	95.80%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	893,239	899,828	897,540	945,545	903,342	903,739	902,959	-0.71%
YoY %	-0.73%	0.25%	-5.08%	4.67%	-0.04%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.72%	100.04%	100.09%	100.00%	-
NOSH	399,999	399,888	400,205	399,943	399,903	400,167	399,751	0.04%
YoY %	0.03%	-0.08%	0.07%	0.01%	-0.07%	0.10%	-	-
Horiz. %	100.06%	100.03%	100.11%	100.05%	100.04%	100.10%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	20.59%	33.06%	37.43%	39.34%	27.74%	30.61%	30.73%	-
YoY %	-37.72%	-11.68%	-4.86%	41.82%	-9.38%	-0.39%	-	-
Horiz. %	67.00%	107.58%	121.80%	128.02%	90.27%	99.61%	100.00%	-
ROE	2.50%	3.58%	4.34%	4.45%	3.21%	3.17%	3.03%	-
YoY %	-30.17%	-17.51%	-2.47%	38.63%	1.26%	4.62%	-	-
Horiz. %	82.51%	118.15%	143.23%	146.86%	105.94%	104.62%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	27.15	24.35	26.02	26.76	26.17	23.36	22.29	14.01%
YoY %	11.50%	-6.42%	-2.77%	2.25%	12.03%	4.80%	-	-
Horiz. %	121.80%	109.24%	116.73%	120.05%	117.41%	104.80%	100.00%	-
EPS	5.59	8.05	9.74	10.53	7.26	7.15	6.85	-12.64%
YoY %	-30.56%	-17.35%	-7.50%	45.04%	1.54%	4.38%	-	-
Horiz. %	81.61%	117.52%	142.19%	153.72%	105.99%	104.38%	100.00%	-
DPS	20.00	10.00	10.00	0.00	10.00	10.00	10.00	58.53%
YoY %	100.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	2.2331	2.2502	2.2427	2.3642	2.2589	2.2584	2.2588	-0.75%
YoY %	-0.76%	0.33%	-5.14%	4.66%	0.02%	-0.02%	-	-
Horiz. %	98.86%	99.62%	99.29%	104.67%	100.00%	99.98%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 399,943
RPS	23.61	21.17	22.64	23.27	22.76	20.32	19.37	14.06%
YoY %	11.53%	-6.49%	-2.71%	2.24%	12.01%	4.90%	-	-
Horiz. %	121.89%	109.29%	116.88%	120.13%	117.50%	104.90%	100.00%	-
EPS	4.86	7.00	8.47	9.16	6.31	6.22	5.95	-12.58%
YoY %	-30.57%	-17.36%	-7.53%	45.17%	1.45%	4.54%	-	-
Horiz. %	81.68%	117.65%	142.35%	153.95%	106.05%	104.54%	100.00%	-
DPS	17.39	8.69	8.70	0.00	8.69	8.70	8.69	58.60%
YoY %	100.12%	-0.11%	0.00%	0.00%	-0.11%	0.12%	-	-
Horiz. %	200.12%	100.00%	100.12%	0.00%	100.00%	100.12%	100.00%	-
NAPS	1.9418	1.9561	1.9512	2.0555	1.9638	1.9647	1.963	-0.71%
YoY %	-0.73%	0.25%	-5.07%	4.67%	-0.05%	0.09%	-	-
Horiz. %	98.92%	99.65%	99.40%	104.71%	100.04%	100.09%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	6.10	6.55	6.00	4.90	4.80	4.74	4.80	-
P/RPS	22.47	26.90	23.06	18.31	18.34	20.29	21.53	2.88%
YoY %	-16.47%	16.65%	25.94%	-0.16%	-9.61%	-5.76%	-	-
Horiz. %	104.37%	124.94%	107.11%	85.04%	85.18%	94.24%	100.00%	-
P/EPS	109.12	81.37	61.60	46.53	66.12	66.29	70.07	34.24%
YoY %	34.10%	32.09%	32.39%	-29.63%	-0.26%	-5.39%	-	-
Horiz. %	155.73%	116.13%	87.91%	66.41%	94.36%	94.61%	100.00%	-
EY	0.92	1.23	1.62	2.15	1.51	1.51	1.43	-25.41%
YoY %	-25.20%	-24.07%	-24.65%	42.38%	0.00%	5.59%	-	-
Horiz. %	64.34%	86.01%	113.29%	150.35%	105.59%	105.59%	100.00%	-
DY	3.28	1.53	1.67	0.00	2.08	2.11	2.08	35.36%
YoY %	114.38%	-8.38%	0.00%	0.00%	-1.42%	1.44%	-	-
Horiz. %	157.69%	73.56%	80.29%	0.00%	100.00%	101.44%	100.00%	-
P/NAPS	2.73	2.91	2.68	2.07	2.12	2.10	2.13	17.93%
YoY %	-6.19%	8.58%	29.47%	-2.36%	0.95%	-1.41%	-	-
Horiz. %	128.17%	136.62%	125.82%	97.18%	99.53%	98.59%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	28/11/07	29/08/07	31/05/07	27/02/07	30/11/06	30/08/06	-
Price	5.80	6.40	6.00	5.75	4.88	4.78	4.80	-
P/RPS	21.36	26.28	23.06	21.48	18.64	20.46	21.53	-0.52%
YoY %	-18.72%	13.96%	7.36%	15.24%	-8.90%	-4.97%	-	-
Horiz. %	99.21%	122.06%	107.11%	99.77%	86.58%	95.03%	100.00%	-
P/EPS	103.76	79.50	61.60	54.61	67.22	66.85	70.07	29.82%
YoY %	30.52%	29.06%	12.80%	-18.76%	0.55%	-4.60%	-	-
Horiz. %	148.08%	113.46%	87.91%	77.94%	95.93%	95.40%	100.00%	-
EY	0.96	1.26	1.62	1.83	1.49	1.50	1.43	-23.27%
YoY %	-23.81%	-22.22%	-11.48%	22.82%	-0.67%	4.90%	-	-
Horiz. %	67.13%	88.11%	113.29%	127.97%	104.20%	104.90%	100.00%	-
DY	3.45	1.56	1.67	0.00	2.05	2.09	2.08	39.99%
YoY %	121.15%	-6.59%	0.00%	0.00%	-1.91%	0.48%	-	-
Horiz. %	165.87%	75.00%	80.29%	0.00%	98.56%	100.48%	100.00%	-
P/NAPS	2.60	2.84	2.68	2.43	2.16	2.12	2.13	14.17%
YoY %	-8.45%	5.97%	10.29%	12.50%	1.89%	-0.47%	-	-
Horiz. %	122.07%	133.33%	125.82%	114.08%	101.41%	99.53%	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