[BIPORT] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -1.21%
YoY- 2.41%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 690,561 685,931 679,820 659,665 619,911 602,766 583,615 11.90%
PBT 164,583 189,176 211,278 218,506 218,187 214,887 200,978 -12.50%
Tax -45,079 -55,318 -58,028 -66,209 -64,028 -54,590 -51,139 -8.08%
NP 119,504 133,858 153,250 152,297 154,159 160,297 149,839 -14.03%
-
NP to SH 119,504 133,858 153,250 152,297 154,159 160,297 149,839 -14.03%
-
Tax Rate 27.39% 29.24% 27.47% 30.30% 29.35% 25.40% 25.45% -
Total Cost 571,057 552,073 526,570 507,368 465,752 442,469 433,776 20.17%
-
Net Worth 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1.94%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 59,800 69,000 69,000 73,600 82,800 82,800 82,800 -19.55%
Div Payout % 50.04% 51.55% 45.02% 48.33% 53.71% 51.65% 55.26% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1.94%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 17.31% 19.51% 22.54% 23.09% 24.87% 26.59% 25.67% -
ROE 10.04% 10.75% 12.63% 12.77% 13.11% 13.28% 12.95% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 150.12 149.12 147.79 143.41 134.76 131.04 126.87 11.90%
EPS 25.98 29.10 33.32 33.11 33.51 34.85 32.57 -14.02%
DPS 13.00 15.00 15.00 16.00 18.00 18.00 18.00 -19.55%
NAPS 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 1.94%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 150.12 149.12 147.79 143.41 134.76 131.04 126.87 11.90%
EPS 25.98 29.10 33.32 33.11 33.51 34.85 32.57 -14.02%
DPS 13.00 15.00 15.00 16.00 18.00 18.00 18.00 -19.55%
NAPS 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 1.94%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 5.52 5.90 5.95 5.89 6.07 6.15 6.28 -
P/RPS 3.68 3.96 4.03 4.11 4.50 4.69 4.95 -17.97%
P/EPS 21.25 20.28 17.86 17.79 18.11 17.65 19.28 6.71%
EY 4.71 4.93 5.60 5.62 5.52 5.67 5.19 -6.28%
DY 2.36 2.54 2.52 2.72 2.97 2.93 2.87 -12.25%
P/NAPS 2.13 2.18 2.26 2.27 2.37 2.34 2.50 -10.15%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 -
Price 5.45 5.80 5.90 6.05 5.96 6.31 6.03 -
P/RPS 3.63 3.89 3.99 4.22 4.42 4.82 4.75 -16.45%
P/EPS 20.98 19.93 17.71 18.27 17.78 18.11 18.51 8.73%
EY 4.77 5.02 5.65 5.47 5.62 5.52 5.40 -7.95%
DY 2.39 2.59 2.54 2.64 3.02 2.85 2.99 -13.90%
P/NAPS 2.11 2.14 2.24 2.33 2.33 2.40 2.40 -8.24%

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