[BIPORT] QoQ TTM Result on 31-Mar-2018 [#1]

Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -12.65%
YoY- -16.49%
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 686,139 674,345 690,561 685,931 679,820 659,665 619,911 6.98%
PBT 201,861 149,901 164,583 189,176 211,278 218,506 218,187 -5.03%
Tax -59,818 -46,608 -45,079 -55,318 -58,028 -66,209 -64,028 -4.42%
NP 142,043 103,293 119,504 133,858 153,250 152,297 154,159 -5.29%
-
NP to SH 142,043 103,293 119,504 133,858 153,250 152,297 154,159 -5.29%
-
Tax Rate 29.63% 31.09% 27.39% 29.24% 27.47% 30.30% 29.35% -
Total Cost 544,096 571,052 571,057 552,073 526,570 507,368 465,752 10.88%
-
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 36,800 50,600 59,800 69,000 69,000 73,600 82,800 -41.67%
Div Payout % 25.91% 48.99% 50.04% 51.55% 45.02% 48.33% 53.71% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.70% 15.32% 17.31% 19.51% 22.54% 23.09% 24.87% -
ROE 11.15% 8.61% 10.04% 10.75% 12.63% 12.77% 13.11% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.16 146.60 150.12 149.12 147.79 143.41 134.76 6.98%
EPS 30.88 22.46 25.98 29.10 33.32 33.11 33.51 -5.28%
DPS 8.00 11.00 13.00 15.00 15.00 16.00 18.00 -41.67%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.16 146.60 150.12 149.12 147.79 143.41 134.76 6.98%
EPS 30.88 22.46 25.98 29.10 33.32 33.11 33.51 -5.28%
DPS 8.00 11.00 13.00 15.00 15.00 16.00 18.00 -41.67%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.50 5.23 5.52 5.90 5.95 5.89 6.07 -
P/RPS 3.02 3.57 3.68 3.96 4.03 4.11 4.50 -23.29%
P/EPS 14.57 23.29 21.25 20.28 17.86 17.79 18.11 -13.46%
EY 6.86 4.29 4.71 4.93 5.60 5.62 5.52 15.54%
DY 1.78 2.10 2.36 2.54 2.52 2.72 2.97 -28.84%
P/NAPS 1.63 2.01 2.13 2.18 2.26 2.27 2.37 -22.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 -
Price 4.60 4.95 5.45 5.80 5.90 6.05 5.96 -
P/RPS 3.08 3.38 3.63 3.89 3.99 4.22 4.42 -21.34%
P/EPS 14.90 22.04 20.98 19.93 17.71 18.27 17.78 -11.08%
EY 6.71 4.54 4.77 5.02 5.65 5.47 5.62 12.50%
DY 1.74 2.22 2.39 2.59 2.54 2.64 3.02 -30.68%
P/NAPS 1.66 1.90 2.11 2.14 2.24 2.33 2.33 -20.18%

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