[BIPORT] QoQ Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Quarter Result
Revenue	125,358	117,371	119,257	121,958	177,947	111,471	107,554	10.72%
YoY %	6.80%	-1.58%	-2.21%	-31.46%	59.64%	3.64%	-	-
Horiz. %	116.55%	109.13%	110.88%	113.39%	165.45%	103.64%	100.00%	-
PBT	43,764	42,546	40,370	54,895	35,842	48,650	44,987	-1.81%
YoY %	2.86%	5.39%	-26.46%	53.16%	-26.33%	8.14%	-	-
Horiz. %	97.28%	94.57%	89.74%	122.02%	79.67%	108.14%	100.00%	-
Tax	16,175	-3,471	-9,136	-14,433	-6,967	-12,162	-11,647	-
YoY %	566.00%	62.01%	36.70%	-107.16%	42.72%	-4.42%	-	-
Horiz. %	-138.88%	29.80%	78.44%	123.92%	59.82%	104.42%	100.00%	-
NP	59,939	39,075	31,234	40,462	28,875	36,488	33,340	47.69%
YoY %	53.39%	25.10%	-22.81%	40.13%	-20.86%	9.44%	-	-
Horiz. %	179.78%	117.20%	93.68%	121.36%	86.61%	109.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,939	39,075	31,234	40,462	28,875	36,488	33,340	47.69%
YoY %	53.39%	25.10%	-22.81%	40.13%	-20.86%	9.44%	-	-
Horiz. %	179.78%	117.20%	93.68%	121.36%	86.61%	109.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-36.96%	8.16%	22.63%	26.29%	19.44%	25.00%	25.89%	-
YoY %	-552.94%	-63.94%	-13.92%	35.24%	-22.24%	-3.44%	-	-
Horiz. %	-142.76%	31.52%	87.41%	101.54%	75.09%	96.56%	100.00%	-
Total Cost	65,419	78,296	88,023	81,496	149,072	74,983	74,214	-8.04%
YoY %	-16.45%	-11.05%	8.01%	-45.33%	98.81%	1.04%	-	-
Horiz. %	88.15%	105.50%	118.61%	109.81%	200.87%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	660,438	835,773	826,641	885,166	800,181	835,543	828,343	-13.98%
YoY %	-20.98%	1.10%	-6.61%	10.62%	-4.23%	0.87%	-	-
Horiz. %	79.73%	100.90%	99.79%	106.86%	96.60%	100.87%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	30,009	29,996	29,994	-	30,006	30,006	29,982	0.05%
YoY %	0.04%	0.01%	0.00%	-	0.00%	0.08%	-	-
Horiz. %	100.09%	100.05%	100.04%	-	100.08%	100.08%	100.00%	-
Div Payout %	50.07%	76.77%	96.03%	-	103.92%	82.24%	89.93%	-
YoY %	-34.78%	-20.06%	0.00%	-	26.36%	-8.55%	-	-
Horiz. %	55.68%	85.37%	106.78%	-	115.56%	91.45%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	660,438	835,773	826,641	885,166	800,181	835,543	828,343	-13.98%
YoY %	-20.98%	1.10%	-6.61%	10.62%	-4.23%	0.87%	-	-
Horiz. %	79.73%	100.90%	99.79%	106.86%	96.60%	100.87%	100.00%	-
NOSH	400,120	399,948	399,923	399,822	400,090	400,087	399,760	0.05%
YoY %	0.04%	0.01%	0.03%	-0.07%	0.00%	0.08%	-	-
Horiz. %	100.09%	100.05%	100.04%	100.02%	100.08%	100.08%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	47.81%	33.29%	26.19%	33.18%	16.23%	32.73%	31.00%	-
YoY %	43.62%	27.11%	-21.07%	104.44%	-50.41%	5.58%	-	-
Horiz. %	154.23%	107.39%	84.48%	107.03%	52.35%	105.58%	100.00%	-
ROE	9.08%	4.68%	3.78%	4.57%	3.61%	4.37%	4.02%	-
YoY %	94.02%	23.81%	-17.29%	26.59%	-17.39%	8.71%	-	-
Horiz. %	225.87%	116.42%	94.03%	113.68%	89.80%	108.71%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	31.33	29.35	29.82	30.50	44.48	27.86	26.90	10.66%
YoY %	6.75%	-1.58%	-2.23%	-31.43%	59.66%	3.57%	-	-
Horiz. %	116.47%	109.11%	110.86%	113.38%	165.35%	103.57%	100.00%	-
EPS	14.98	9.77	7.81	10.12	7.22	9.12	8.34	47.60%
YoY %	53.33%	25.10%	-22.83%	40.17%	-20.83%	9.35%	-	-
Horiz. %	179.62%	117.15%	93.65%	121.34%	86.57%	109.35%	100.00%	-
DPS	7.50	7.50	7.50	0.00	7.50	7.50	7.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.6506	2.0897	2.067	2.2139	2.00	2.0884	2.0721	-14.03%
YoY %	-21.01%	1.10%	-6.64%	10.70%	-4.23%	0.79%	-	-
Horiz. %	79.66%	100.85%	99.75%	106.84%	96.52%	100.79%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 399,822
RPS	27.25	25.52	25.93	26.51	38.68	24.23	23.38	10.72%
YoY %	6.78%	-1.58%	-2.19%	-31.46%	59.64%	3.64%	-	-
Horiz. %	116.55%	109.15%	110.91%	113.39%	165.44%	103.64%	100.00%	-
EPS	13.03	8.49	6.79	8.80	6.28	7.93	7.25	47.66%
YoY %	53.47%	25.04%	-22.84%	40.13%	-20.81%	9.38%	-	-
Horiz. %	179.72%	117.10%	93.66%	121.38%	86.62%	109.38%	100.00%	-
DPS	6.52	6.52	6.52	0.00	6.52	6.52	6.52	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.4357	1.8169	1.797	1.9243	1.7395	1.8164	1.8007	-13.98%
YoY %	-20.98%	1.11%	-6.62%	10.62%	-4.23%	0.87%	-	-
Horiz. %	79.73%	100.90%	99.79%	106.86%	96.60%	100.87%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	6.80	6.60	6.69	6.70	6.78	6.58	6.35	-
P/RPS	21.70	22.49	22.43	21.97	15.24	23.62	23.60	-5.42%
YoY %	-3.51%	0.27%	2.09%	44.16%	-35.48%	0.08%	-	-
Horiz. %	91.95%	95.30%	95.04%	93.09%	64.58%	100.08%	100.00%	-
P/EPS	45.39	67.55	85.66	66.21	93.94	72.15	76.14	-29.10%
YoY %	-32.81%	-21.14%	29.38%	-29.52%	30.20%	-5.24%	-	-
Horiz. %	59.61%	88.72%	112.50%	86.96%	123.38%	94.76%	100.00%	-
EY	2.20	1.48	1.17	1.51	1.06	1.39	1.31	41.15%
YoY %	48.65%	26.50%	-22.52%	42.45%	-23.74%	6.11%	-	-
Horiz. %	167.94%	112.98%	89.31%	115.27%	80.92%	106.11%	100.00%	-
DY	1.10	1.14	1.12	0.00	1.11	1.14	1.18	-4.56%
YoY %	-3.51%	1.79%	0.00%	0.00%	-2.63%	-3.39%	-	-
Horiz. %	93.22%	96.61%	94.92%	0.00%	94.07%	96.61%	100.00%	-
P/NAPS	4.12	3.16	3.24	3.03	3.39	3.15	3.06	21.86%
YoY %	30.38%	-2.47%	6.93%	-10.62%	7.62%	2.94%	-	-
Horiz. %	134.64%	103.27%	105.88%	99.02%	110.78%	102.94%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/12	24/11/11	25/08/11	26/05/11	28/02/11	25/11/10	27/08/10	-
Price	7.00	6.60	6.80	6.70	6.56	6.60	6.86	-
P/RPS	22.34	22.49	22.80	21.97	14.75	23.69	25.50	-8.42%
YoY %	-0.67%	-1.36%	3.78%	48.95%	-37.74%	-7.10%	-	-
Horiz. %	87.61%	88.20%	89.41%	86.16%	57.84%	92.90%	100.00%	-
P/EPS	46.73	67.55	87.07	66.21	90.90	72.37	82.25	-31.33%
YoY %	-30.82%	-22.42%	31.51%	-27.16%	25.60%	-12.01%	-	-
Horiz. %	56.81%	82.13%	105.86%	80.50%	110.52%	87.99%	100.00%	-
EY	2.14	1.48	1.15	1.51	1.10	1.38	1.22	45.29%
YoY %	44.59%	28.70%	-23.84%	37.27%	-20.29%	13.11%	-	-
Horiz. %	175.41%	121.31%	94.26%	123.77%	90.16%	113.11%	100.00%	-
DY	1.07	1.14	1.10	0.00	1.14	1.14	1.09	-1.22%
YoY %	-6.14%	3.64%	0.00%	0.00%	0.00%	4.59%	-	-
Horiz. %	98.17%	104.59%	100.92%	0.00%	104.59%	104.59%	100.00%	-
P/NAPS	4.24	3.16	3.29	3.03	3.28	3.16	3.31	17.89%
YoY %	34.18%	-3.95%	8.58%	-7.62%	3.80%	-4.53%	-	-
Horiz. %	128.10%	95.47%	99.40%	91.54%	99.09%	95.47%	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

Latest Videos