[BIPORT] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -2.19%
YoY- 2.3%
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 694,538 709,292 650,766 658,068 556,669 528,432 538,005 4.34%
PBT 131,676 172,896 128,552 210,388 187,017 157,545 188,468 -5.79%
Tax -40,433 -58,422 -49,642 -64,869 -44,776 -43,506 -46,924 -2.44%
NP 91,242 114,473 78,909 145,518 142,241 114,038 141,544 -7.05%
-
NP to SH 91,242 114,473 78,909 145,518 142,241 114,038 141,544 -7.05%
-
Tax Rate 30.71% 33.79% 38.62% 30.83% 23.94% 27.61% 24.90% -
Total Cost 603,296 594,818 571,857 512,549 414,428 414,393 396,461 7.24%
-
Net Worth 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 2.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 49,066 49,066 36,800 61,333 73,600 61,333 73,600 -6.52%
Div Payout % 53.78% 42.86% 46.64% 42.15% 51.74% 53.78% 52.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 2.86%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 13.14% 16.14% 12.13% 22.11% 25.55% 21.58% 26.31% -
ROE 6.66% 8.90% 6.58% 12.21% 12.47% 9.79% 12.23% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 150.99 154.19 141.47 143.06 121.02 114.88 116.96 4.34%
EPS 19.83 24.89 17.16 31.64 30.92 24.79 30.77 -7.05%
DPS 10.67 10.67 8.00 13.33 16.00 13.33 16.00 -6.52%
NAPS 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 2.5156 2.86%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 150.99 154.19 141.47 143.06 121.02 114.88 116.96 4.34%
EPS 19.83 24.89 17.16 31.64 30.92 24.79 30.77 -7.05%
DPS 10.67 10.67 8.00 13.33 16.00 13.33 16.00 -6.52%
NAPS 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 2.5156 2.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.70 3.75 5.23 5.89 6.65 6.50 7.00 -
P/RPS 2.45 2.43 3.70 4.12 5.50 5.66 5.99 -13.83%
P/EPS 18.65 15.07 30.49 18.62 21.51 26.22 22.75 -3.25%
EY 5.36 6.64 3.28 5.37 4.65 3.81 4.40 3.34%
DY 2.88 2.84 1.53 2.26 2.41 2.05 2.29 3.89%
P/NAPS 1.24 1.34 2.01 2.27 2.68 2.57 2.78 -12.57%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 09/11/15 27/11/14 -
Price 3.91 4.16 5.00 6.05 6.28 6.83 6.97 -
P/RPS 2.59 2.70 3.53 4.23 5.19 5.95 5.96 -12.95%
P/EPS 19.71 16.72 29.15 19.12 20.31 27.55 22.65 -2.28%
EY 5.07 5.98 3.43 5.23 4.92 3.63 4.41 2.34%
DY 2.73 2.56 1.60 2.20 2.55 1.95 2.30 2.89%
P/NAPS 1.31 1.49 1.92 2.33 2.53 2.70 2.77 -11.72%

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