[BIPORT] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.71%
YoY- 24.46%
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 716,018 652,212 630,730 558,138 531,072 540,186 520,416 5.45%
PBT 170,644 123,694 217,084 182,666 153,934 195,114 176,560 -0.56%
Tax -48,312 -42,402 -68,300 -42,522 -41,332 -52,172 -55,584 -2.30%
NP 122,332 81,292 148,784 140,144 112,602 142,942 120,976 0.18%
-
NP to SH 122,332 81,292 148,784 140,144 112,602 142,942 120,976 0.18%
-
Tax Rate 28.31% 34.28% 31.46% 23.28% 26.85% 26.74% 31.48% -
Total Cost 593,686 570,920 481,946 417,994 418,470 397,244 399,440 6.82%
-
Net Worth 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 1.39%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 36,800 36,800 55,200 55,200 55,200 55,192 69,000 -9.94%
Div Payout % 30.08% 45.27% 37.10% 39.39% 49.02% 38.61% 57.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 1.39%
NOSH 460,000 460,000 460,000 460,000 460,000 459,935 460,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.09% 12.46% 23.59% 25.11% 21.20% 26.46% 23.25% -
ROE 9.56% 6.83% 12.65% 12.38% 9.76% 12.43% 10.27% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 155.66 141.79 137.12 121.33 115.45 117.45 113.13 5.46%
EPS 26.60 17.66 32.34 30.48 24.48 31.08 29.48 -1.69%
DPS 8.00 8.00 12.00 12.00 12.00 12.00 15.00 -9.94%
NAPS 2.7823 2.588 2.5562 2.4611 2.5083 2.4993 2.5604 1.39%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 155.66 141.79 137.12 121.33 115.45 117.43 113.13 5.46%
EPS 26.60 17.66 32.34 30.48 24.48 31.07 29.48 -1.69%
DPS 8.00 8.00 12.00 12.00 12.00 12.00 15.00 -9.94%
NAPS 2.7823 2.588 2.5562 2.4611 2.5083 2.499 2.5604 1.39%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 4.90 5.52 6.07 7.00 6.90 7.25 7.18 -
P/RPS 3.15 3.89 4.43 5.77 5.98 6.17 6.35 -11.02%
P/EPS 18.43 31.24 18.77 22.98 28.19 23.33 27.30 -6.33%
EY 5.43 3.20 5.33 4.35 3.55 4.29 3.66 6.79%
DY 1.63 1.45 1.98 1.71 1.74 1.66 2.09 -4.05%
P/NAPS 1.76 2.13 2.37 2.84 2.75 2.90 2.80 -7.44%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 29/08/13 -
Price 3.98 5.45 5.96 6.80 6.80 7.10 7.78 -
P/RPS 2.56 3.84 4.35 5.60 5.89 6.05 6.88 -15.18%
P/EPS 14.97 30.84 18.43 22.32 27.78 22.85 29.58 -10.72%
EY 6.68 3.24 5.43 4.48 3.60 4.38 3.38 12.01%
DY 2.01 1.47 2.01 1.76 1.76 1.69 1.93 0.67%
P/NAPS 1.43 2.11 2.33 2.76 2.71 2.84 3.04 -11.80%

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