[BIPORT] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	441,919	434,358	428,157	417,171	413,243	409,332	394,307	7.87%
YoY %	1.74%	1.45%	2.63%	0.95%	0.96%	3.81%	-	-
Horiz. %	112.07%	110.16%	108.58%	105.80%	104.80%	103.81%	100.00%	-
PBT	194,188	192,252	198,892	189,194	194,056	191,651	177,881	6.00%
YoY %	1.01%	-3.34%	5.13%	-2.51%	1.25%	7.74%	-	-
Horiz. %	109.17%	108.08%	111.81%	106.36%	109.09%	107.74%	100.00%	-
Tax	-54,772	-53,866	-55,583	-53,549	-51,738	-52,912	-50,739	5.21%
YoY %	-1.68%	3.09%	-3.80%	-3.50%	2.22%	-4.28%	-	-
Horiz. %	107.95%	106.16%	109.55%	105.54%	101.97%	104.28%	100.00%	-
NP	139,416	138,386	143,309	135,645	142,318	138,739	127,142	6.31%
YoY %	0.74%	-3.44%	5.65%	-4.69%	2.58%	9.12%	-	-
Horiz. %	109.65%	108.84%	112.72%	106.69%	111.94%	109.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,416	138,386	143,309	135,645	142,318	138,739	127,142	6.31%
YoY %	0.74%	-3.44%	5.65%	-4.69%	2.58%	9.12%	-	-
Horiz. %	109.65%	108.84%	112.72%	106.69%	111.94%	109.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.21%	28.02%	27.95%	28.30%	26.66%	27.61%	28.52%	-
YoY %	0.68%	0.25%	-1.24%	6.15%	-3.44%	-3.19%	-	-
Horiz. %	98.91%	98.25%	98.00%	99.23%	93.48%	96.81%	100.00%	-
Total Cost	302,503	295,972	284,848	281,526	270,925	270,593	267,165	8.60%
YoY %	2.21%	3.91%	1.18%	3.91%	0.12%	1.28%	-	-
Horiz. %	113.23%	110.78%	106.62%	105.38%	101.41%	101.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	876,538	873,876	943,341	893,239	899,828	897,540	945,545	-4.91%
YoY %	0.30%	-7.36%	5.61%	-0.73%	0.25%	-5.08%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.17%	94.92%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	139,197	149,603	160,009	160,009	119,999	120,027	119,982	10.38%
YoY %	-6.96%	-6.50%	0.00%	33.34%	-0.02%	0.04%	-	-
Horiz. %	116.01%	124.69%	133.36%	133.36%	100.01%	100.04%	100.00%	-
Div Payout %	99.84%	108.11%	111.65%	117.96%	84.32%	86.51%	94.37%	-
YoY %	-7.65%	-3.17%	-5.35%	39.90%	-2.53%	-8.33%	-	-
Horiz. %	105.80%	114.56%	118.31%	125.00%	89.35%	91.67%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	876,538	873,876	943,341	893,239	899,828	897,540	945,545	-4.91%
YoY %	0.30%	-7.36%	5.61%	-0.73%	0.25%	-5.08%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.17%	94.92%	100.00%	-
NOSH	399,771	400,199	400,144	399,999	399,888	400,205	399,943	-0.02%
YoY %	-0.11%	0.01%	0.04%	0.03%	-0.08%	0.07%	-	-
Horiz. %	99.96%	100.06%	100.05%	100.01%	99.99%	100.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	31.55%	31.86%	33.47%	32.52%	34.44%	33.89%	32.24%	-
YoY %	-0.97%	-4.81%	2.92%	-5.57%	1.62%	5.12%	-	-
Horiz. %	97.86%	98.82%	103.82%	100.87%	106.82%	105.12%	100.00%	-
ROE	15.91%	15.84%	15.19%	15.19%	15.82%	15.46%	13.45%	-
YoY %	0.44%	4.28%	0.00%	-3.98%	2.33%	14.94%	-	-
Horiz. %	118.29%	117.77%	112.94%	112.94%	117.62%	114.94%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	110.54	108.54	107.00	104.29	103.34	102.28	98.59	7.90%
YoY %	1.84%	1.44%	2.60%	0.92%	1.04%	3.74%	-	-
Horiz. %	112.12%	110.09%	108.53%	105.78%	104.82%	103.74%	100.00%	-
EPS	34.87	34.58	35.81	33.91	35.59	34.67	31.79	6.34%
YoY %	0.84%	-3.43%	5.60%	-4.72%	2.65%	9.06%	-	-
Horiz. %	109.69%	108.78%	112.65%	106.67%	111.95%	109.06%	100.00%	-
DPS	34.80	37.40	40.00	40.00	30.00	30.00	30.00	10.37%
YoY %	-6.95%	-6.50%	0.00%	33.33%	0.00%	0.00%	-	-
Horiz. %	116.00%	124.67%	133.33%	133.33%	100.00%	100.00%	100.00%	-
NAPS	2.1926	2.1836	2.3575	2.2331	2.2502	2.2427	2.3642	-4.88%
YoY %	0.41%	-7.38%	5.57%	-0.76%	0.33%	-5.14%	-	-
Horiz. %	92.74%	92.36%	99.72%	94.45%	95.18%	94.86%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 399,999
RPS	96.07	94.43	93.08	90.69	89.84	88.99	85.72	7.87%
YoY %	1.74%	1.45%	2.64%	0.95%	0.96%	3.81%	-	-
Horiz. %	112.07%	110.16%	108.59%	105.80%	104.81%	103.81%	100.00%	-
EPS	30.31	30.08	31.15	29.49	30.94	30.16	27.64	6.32%
YoY %	0.76%	-3.43%	5.63%	-4.69%	2.59%	9.12%	-	-
Horiz. %	109.66%	108.83%	112.70%	106.69%	111.94%	109.12%	100.00%	-
DPS	30.26	32.52	34.78	34.78	26.09	26.09	26.08	10.38%
YoY %	-6.95%	-6.50%	0.00%	33.31%	0.00%	0.04%	-	-
Horiz. %	116.03%	124.69%	133.36%	133.36%	100.04%	100.04%	100.00%	-
NAPS	1.9055	1.8997	2.0507	1.9418	1.9561	1.9512	2.0555	-4.91%
YoY %	0.31%	-7.36%	5.61%	-0.73%	0.25%	-5.07%	-	-
Horiz. %	92.70%	92.42%	99.77%	94.47%	95.16%	94.93%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	5.40	6.30	6.10	6.10	6.55	6.00	4.90	-
P/RPS	4.88	5.80	5.70	5.85	6.34	5.87	4.97	-1.20%
YoY %	-15.86%	1.75%	-2.56%	-7.73%	8.01%	18.11%	-	-
Horiz. %	98.19%	116.70%	114.69%	117.71%	127.57%	118.11%	100.00%	-
P/EPS	15.48	18.22	17.03	17.99	18.40	17.31	15.41	0.30%
YoY %	-15.04%	6.99%	-5.34%	-2.23%	6.30%	12.33%	-	-
Horiz. %	100.45%	118.23%	110.51%	116.74%	119.40%	112.33%	100.00%	-
EY	6.46	5.49	5.87	5.56	5.43	5.78	6.49	-0.30%
YoY %	17.67%	-6.47%	5.58%	2.39%	-6.06%	-10.94%	-	-
Horiz. %	99.54%	84.59%	90.45%	85.67%	83.67%	89.06%	100.00%	-
DY	6.44	5.94	6.56	6.56	4.58	5.00	6.12	3.44%
YoY %	8.42%	-9.45%	0.00%	43.23%	-8.40%	-18.30%	-	-
Horiz. %	105.23%	97.06%	107.19%	107.19%	74.84%	81.70%	100.00%	-
P/NAPS	2.46	2.89	2.59	2.73	2.91	2.68	2.07	12.16%
YoY %	-14.88%	11.58%	-5.13%	-6.19%	8.58%	29.47%	-	-
Horiz. %	118.84%	139.61%	125.12%	131.88%	140.58%	129.47%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	27/11/08	29/08/08	30/05/08	28/02/08	28/11/07	29/08/07	31/05/07	-
Price	5.30	5.85	6.45	5.80	6.40	6.00	5.75	-
P/RPS	4.79	5.39	6.03	5.56	6.19	5.87	5.83	-12.24%
YoY %	-11.13%	-10.61%	8.45%	-10.18%	5.45%	0.69%	-	-
Horiz. %	82.16%	92.45%	103.43%	95.37%	106.17%	100.69%	100.00%	-
P/EPS	15.20	16.92	18.01	17.10	17.98	17.31	18.09	-10.92%
YoY %	-10.17%	-6.05%	5.32%	-4.89%	3.87%	-4.31%	-	-
Horiz. %	84.02%	93.53%	99.56%	94.53%	99.39%	95.69%	100.00%	-
EY	6.58	5.91	5.55	5.85	5.56	5.78	5.53	12.25%
YoY %	11.34%	6.49%	-5.13%	5.22%	-3.81%	4.52%	-	-
Horiz. %	118.99%	106.87%	100.36%	105.79%	100.54%	104.52%	100.00%	-
DY	6.57	6.39	6.20	6.90	4.69	5.00	5.22	16.52%
YoY %	2.82%	3.06%	-10.14%	47.12%	-6.20%	-4.21%	-	-
Horiz. %	125.86%	122.41%	118.77%	132.18%	89.85%	95.79%	100.00%	-
P/NAPS	2.42	2.68	2.74	2.60	2.84	2.68	2.43	-0.27%
YoY %	-9.70%	-2.19%	5.38%	-8.45%	5.97%	10.29%	-	-
Horiz. %	99.59%	110.29%	112.76%	107.00%	116.87%	110.29%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

908

HLIND

HONG LEONG INDUSTRIES BHD

864

JCY

JCY INTERNATIONAL BERHAD

410

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

385

GENTING

GENTING BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

UCHITEC

UCHI TECHNOLOGIES BHD

312

MAYBANK

MALAYAN BANKING BHD

258

GENM

GENTING MALAYSIA BERHAD

248

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More