[BIPORT] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.28%
YoY- -19.43%
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 650,766 658,068 556,669 528,432 538,005 523,698 493,484 4.71%
PBT 128,552 210,388 187,017 157,545 188,468 184,793 178,034 -5.28%
Tax -49,642 -64,869 -44,776 -43,506 -46,924 -45,837 -25,966 11.40%
NP 78,909 145,518 142,241 114,038 141,544 138,956 152,068 -10.35%
-
NP to SH 78,909 145,518 142,241 114,038 141,544 138,956 152,068 -10.35%
-
Tax Rate 38.62% 30.83% 23.94% 27.61% 24.90% 24.80% 14.58% -
Total Cost 571,857 512,549 414,428 414,393 396,461 384,742 341,416 8.97%
-
Net Worth 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 10.63%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 36,800 61,333 73,600 61,333 73,600 85,389 79,979 -12.13%
Div Payout % 46.64% 42.15% 51.74% 53.78% 52.00% 61.45% 52.59% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 10.63%
NOSH 460,000 460,000 460,000 460,000 460,000 426,947 399,898 2.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.13% 22.11% 25.55% 21.58% 26.31% 26.53% 30.82% -
ROE 6.58% 12.21% 12.47% 9.79% 12.23% 13.12% 23.25% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 141.47 143.06 121.02 114.88 116.96 122.66 123.40 2.30%
EPS 17.16 31.64 30.92 24.79 30.77 32.55 38.03 -12.41%
DPS 8.00 13.33 16.00 13.33 16.00 20.00 20.00 -14.15%
NAPS 2.6083 2.5917 2.4806 2.5331 2.5156 2.4816 1.6357 8.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 141.47 143.06 121.02 114.88 116.96 113.85 107.28 4.71%
EPS 17.16 31.64 30.92 24.79 30.77 30.21 33.06 -10.34%
DPS 8.00 13.33 16.00 13.33 16.00 18.56 17.39 -12.13%
NAPS 2.6083 2.5917 2.4806 2.5331 2.5156 2.3033 1.422 10.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.23 5.89 6.65 6.50 7.00 7.72 7.10 -
P/RPS 3.70 4.12 5.50 5.66 5.99 6.29 5.75 -7.08%
P/EPS 30.49 18.62 21.51 26.22 22.75 23.72 18.67 8.51%
EY 3.28 5.37 4.65 3.81 4.40 4.22 5.36 -7.85%
DY 1.53 2.26 2.41 2.05 2.29 2.59 2.82 -9.68%
P/NAPS 2.01 2.27 2.68 2.57 2.78 3.11 4.34 -12.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 29/11/17 21/11/16 09/11/15 27/11/14 28/11/13 26/11/12 -
Price 5.00 6.05 6.28 6.83 6.97 7.55 7.10 -
P/RPS 3.53 4.23 5.19 5.95 5.96 6.16 5.75 -7.80%
P/EPS 29.15 19.12 20.31 27.55 22.65 23.20 18.67 7.70%
EY 3.43 5.23 4.92 3.63 4.41 4.31 5.36 -7.16%
DY 1.60 2.20 2.55 1.95 2.30 2.65 2.82 -9.00%
P/NAPS 1.92 2.33 2.53 2.70 2.77 3.04 4.34 -12.70%

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