[BIPORT] QoQ TTM Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
TTM Result
Revenue	385,975	379,560	383,914	386,783	383,576	381,232	376,732	1.62%
YoY %	1.69%	-1.13%	-0.74%	0.84%	0.61%	1.19%	-	-
Horiz. %	102.45%	100.75%	101.91%	102.67%	101.82%	101.19%	100.00%	-
PBT	176,625	150,616	153,794	156,117	138,301	163,378	166,858	3.86%
YoY %	17.27%	-2.07%	-1.49%	12.88%	-15.35%	-2.09%	-	-
Horiz. %	105.85%	90.27%	92.17%	93.56%	82.89%	97.91%	100.00%	-
Tax	-51,457	-43,520	-43,431	-45,064	-37,265	-45,062	-48,502	4.01%
YoY %	-18.24%	-0.20%	3.62%	-20.93%	17.30%	7.09%	-	-
Horiz. %	106.09%	89.73%	89.54%	92.91%	76.83%	92.91%	100.00%	-
NP	125,168	107,096	110,363	111,053	101,036	118,316	118,356	3.79%
YoY %	16.87%	-2.96%	-0.62%	9.91%	-14.60%	-0.03%	-	-
Horiz. %	105.76%	90.49%	93.25%	93.83%	85.37%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	125,168	107,096	110,363	111,053	101,036	118,316	118,356	3.79%
YoY %	16.87%	-2.96%	-0.62%	9.91%	-14.60%	-0.03%	-	-
Horiz. %	105.76%	90.49%	93.25%	93.83%	85.37%	99.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.13%	28.89%	28.24%	28.87%	26.94%	27.58%	29.07%	-
YoY %	0.83%	2.30%	-2.18%	7.16%	-2.32%	-5.13%	-	-
Horiz. %	100.21%	99.38%	97.14%	99.31%	92.67%	94.87%	100.00%	-
Total Cost	260,807	272,464	273,551	275,730	282,540	262,916	258,376	0.62%
YoY %	-4.28%	-0.40%	-0.79%	-2.41%	7.46%	1.76%	-	-
Horiz. %	100.94%	105.45%	105.87%	106.72%	109.35%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,739	902,959	962,781	911,841	897,462	885,248	883,302	1.53%
YoY %	0.09%	-6.21%	5.59%	1.60%	1.38%	0.22%	-	-
Horiz. %	102.31%	102.23%	109.00%	103.23%	101.60%	100.22%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	99,994	59,977	60,015	100,034	40,013	59,998	80,005	16.01%
YoY %	66.72%	-0.06%	-40.01%	150.00%	-33.31%	-25.01%	-	-
Horiz. %	124.98%	74.97%	75.01%	125.03%	50.01%	74.99%	100.00%	-
Div Payout %	79.89%	56.00%	54.38%	90.08%	39.60%	50.71%	67.60%	-
YoY %	42.66%	2.98%	-39.63%	127.47%	-21.91%	-24.99%	-	-
Horiz. %	118.18%	82.84%	80.44%	133.25%	58.58%	75.01%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	903,739	902,959	962,781	911,841	897,462	885,248	883,302	1.53%
YoY %	0.09%	-6.21%	5.59%	1.60%	1.38%	0.22%	-	-
Horiz. %	102.31%	102.23%	109.00%	103.23%	101.60%	100.22%	100.00%	-
NOSH	400,167	399,751	400,092	400,053	400,760	400,130	400,191	-0.00%
YoY %	0.10%	-0.09%	0.01%	-0.18%	0.16%	-0.02%	-	-
Horiz. %	99.99%	99.89%	99.98%	99.97%	100.14%	99.98%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	32.43%	28.22%	28.75%	28.71%	26.34%	31.04%	31.42%	-
YoY %	14.92%	-1.84%	0.14%	9.00%	-15.14%	-1.21%	-	-
Horiz. %	103.21%	89.82%	91.50%	91.37%	83.83%	98.79%	100.00%	-
ROE	13.85%	11.86%	11.46%	12.18%	11.26%	13.37%	13.40%	-
YoY %	16.78%	3.49%	-5.91%	8.17%	-15.78%	-0.22%	-	-
Horiz. %	103.36%	88.51%	85.52%	90.90%	84.03%	99.78%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	96.45	94.95	95.96	96.68	95.71	95.28	94.14	1.62%
YoY %	1.58%	-1.05%	-0.74%	1.01%	0.45%	1.21%	-	-
Horiz. %	102.45%	100.86%	101.93%	102.70%	101.67%	101.21%	100.00%	-
EPS	31.28	26.79	27.58	27.76	25.21	29.57	29.57	3.81%
YoY %	16.76%	-2.86%	-0.65%	10.12%	-14.74%	0.00%	-	-
Horiz. %	105.78%	90.60%	93.27%	93.88%	85.26%	100.00%	100.00%	-
DPS	25.00	15.00	15.00	25.00	10.00	15.00	20.00	16.02%
YoY %	66.67%	0.00%	-40.00%	150.00%	-33.33%	-25.00%	-	-
Horiz. %	125.00%	75.00%	75.00%	125.00%	50.00%	75.00%	100.00%	-
NAPS	2.2584	2.2588	2.4064	2.2793	2.2394	2.2124	2.2072	1.53%
YoY %	-0.02%	-6.13%	5.58%	1.78%	1.22%	0.24%	-	-
Horiz. %	102.32%	102.34%	109.03%	103.27%	101.46%	100.24%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 400,053
RPS	83.91	82.51	83.46	84.08	83.39	82.88	81.90	1.62%
YoY %	1.70%	-1.14%	-0.74%	0.83%	0.62%	1.20%	-	-
Horiz. %	102.45%	100.74%	101.90%	102.66%	101.82%	101.20%	100.00%	-
EPS	27.21	23.28	23.99	24.14	21.96	25.72	25.73	3.79%
YoY %	16.88%	-2.96%	-0.62%	9.93%	-14.62%	-0.04%	-	-
Horiz. %	105.75%	90.48%	93.24%	93.82%	85.35%	99.96%	100.00%	-
DPS	21.74	13.04	13.05	21.75	8.70	13.04	17.39	16.03%
YoY %	66.72%	-0.08%	-40.00%	150.00%	-33.28%	-25.01%	-	-
Horiz. %	125.01%	74.99%	75.04%	125.07%	50.03%	74.99%	100.00%	-
NAPS	1.9647	1.963	2.093	1.9823	1.951	1.9245	1.9202	1.53%
YoY %	0.09%	-6.21%	5.58%	1.60%	1.38%	0.22%	-	-
Horiz. %	102.32%	102.23%	109.00%	103.23%	101.60%	100.22%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	4.74	4.80	4.74	4.46	4.86	4.50	3.88	-
P/RPS	4.91	5.06	4.94	4.61	5.08	4.72	4.12	12.39%
YoY %	-2.96%	2.43%	7.16%	-9.25%	7.63%	14.56%	-	-
Horiz. %	119.17%	122.82%	119.90%	111.89%	123.30%	114.56%	100.00%	-
P/EPS	15.15	17.92	17.18	16.07	19.28	15.22	13.12	10.05%
YoY %	-15.46%	4.31%	6.91%	-16.65%	26.68%	16.01%	-	-
Horiz. %	115.47%	136.59%	130.95%	122.48%	146.95%	116.01%	100.00%	-
EY	6.60	5.58	5.82	6.22	5.19	6.57	7.62	-9.12%
YoY %	18.28%	-4.12%	-6.43%	19.85%	-21.00%	-13.78%	-	-
Horiz. %	86.61%	73.23%	76.38%	81.63%	68.11%	86.22%	100.00%	-
DY	5.27	3.13	3.16	5.61	2.06	3.33	5.15	1.54%
YoY %	68.37%	-0.95%	-43.67%	172.33%	-38.14%	-35.34%	-	-
Horiz. %	102.33%	60.78%	61.36%	108.93%	40.00%	64.66%	100.00%	-
P/NAPS	2.10	2.13	1.97	1.96	2.17	2.03	1.76	12.48%
YoY %	-1.41%	8.12%	0.51%	-9.68%	6.90%	15.34%	-	-
Horiz. %	119.32%	121.02%	111.93%	111.36%	123.30%	115.34%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	30/11/06	30/08/06	31/05/06	23/02/06	25/11/05	26/08/05	31/05/05	-
Price	4.78	4.80	4.64	4.86	4.70	4.62	4.20	-
P/RPS	4.96	5.06	4.84	5.03	4.91	4.85	4.46	7.33%
YoY %	-1.98%	4.55%	-3.78%	2.44%	1.24%	8.74%	-	-
Horiz. %	111.21%	113.45%	108.52%	112.78%	110.09%	108.74%	100.00%	-
P/EPS	15.28	17.92	16.82	17.51	18.64	15.62	14.20	5.00%
YoY %	-14.73%	6.54%	-3.94%	-6.06%	19.33%	10.00%	-	-
Horiz. %	107.61%	126.20%	118.45%	123.31%	131.27%	110.00%	100.00%	-
EY	6.54	5.58	5.94	5.71	5.36	6.40	7.04	-4.78%
YoY %	17.20%	-6.06%	4.03%	6.53%	-16.25%	-9.09%	-	-
Horiz. %	92.90%	79.26%	84.38%	81.11%	76.14%	90.91%	100.00%	-
DY	5.23	3.13	3.23	5.14	2.13	3.25	4.76	6.47%
YoY %	67.09%	-3.10%	-37.16%	141.31%	-34.46%	-31.72%	-	-
Horiz. %	109.87%	65.76%	67.86%	107.98%	44.75%	68.28%	100.00%	-
P/NAPS	2.12	2.13	1.93	2.13	2.10	2.09	1.90	7.57%
YoY %	-0.47%	10.36%	-9.39%	1.43%	0.48%	10.00%	-	-
Horiz. %	111.58%	112.11%	101.58%	112.11%	110.53%	110.00%	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