[BIPORT] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 2.28%
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 707,312 716,420 686,141 679,820 583,616 547,356 552,265 4.20%
PBT 126,666 179,032 201,862 211,278 200,979 168,475 192,706 -6.74%
Tax -33,364 -49,733 -59,818 -58,028 -51,140 -40,906 -49,435 -6.33%
NP 93,302 129,299 142,044 153,250 149,839 127,569 143,271 -6.89%
-
NP to SH 93,302 129,299 142,044 153,250 149,839 127,569 143,271 -6.89%
-
Tax Rate 26.34% 27.78% 29.63% 27.47% 25.45% 24.28% 25.65% -
Total Cost 614,010 587,121 544,097 526,570 433,777 419,787 408,994 6.99%
-
Net Worth 1,377,424 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 2.79%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 46,000 55,200 36,800 69,000 82,800 73,600 82,815 -9.32%
Div Payout % 49.30% 42.69% 25.91% 45.02% 55.26% 57.69% 57.80% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,377,424 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 2.79%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,086 -0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.19% 18.05% 20.70% 22.54% 25.67% 23.31% 25.94% -
ROE 6.77% 9.72% 11.15% 12.63% 12.95% 11.42% 12.27% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 153.76 155.74 149.16 147.79 126.87 118.99 120.03 4.20%
EPS 20.28 28.11 30.88 33.32 32.57 27.73 31.14 -6.89%
DPS 10.00 12.00 8.00 15.00 18.00 16.00 18.00 -9.32%
NAPS 2.9944 2.8915 2.7684 2.6376 2.5145 2.4287 2.5375 2.79%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 153.76 155.74 149.16 147.79 126.87 118.99 120.06 4.20%
EPS 20.28 28.11 30.88 33.32 32.57 27.73 31.15 -6.89%
DPS 10.00 12.00 8.00 15.00 18.00 16.00 18.00 -9.32%
NAPS 2.9944 2.8915 2.7684 2.6376 2.5145 2.4287 2.538 2.79%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.83 4.45 4.50 5.95 6.28 7.18 7.00 -
P/RPS 2.49 2.86 3.02 4.03 4.95 6.03 5.83 -13.20%
P/EPS 18.88 15.83 14.57 17.86 19.28 25.89 22.48 -2.86%
EY 5.30 6.32 6.86 5.60 5.19 3.86 4.45 2.95%
DY 2.61 2.70 1.78 2.52 2.87 2.23 2.57 0.25%
P/NAPS 1.28 1.54 1.63 2.26 2.50 2.96 2.76 -12.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 16/02/15 -
Price 4.15 4.65 4.42 5.90 6.03 7.10 7.00 -
P/RPS 2.70 2.99 2.96 3.99 4.75 5.97 5.83 -12.03%
P/EPS 20.46 16.54 14.31 17.71 18.51 25.60 22.48 -1.55%
EY 4.89 6.04 6.99 5.65 5.40 3.91 4.45 1.58%
DY 2.41 2.58 1.81 2.54 2.99 2.25 2.57 -1.06%
P/NAPS 1.39 1.61 1.60 2.24 2.40 2.92 2.76 -10.79%

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