[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Cumulative Result
Revenue	250,767	241,215	225,417	218,995	228,374	211,187	192,971	4.45%
YoY %	3.96%	7.01%	2.93%	-4.11%	8.14%	9.44%	-	-
Horiz. %	129.95%	125.00%	116.81%	113.49%	118.35%	109.44%	100.00%	-
PBT	93,889	95,265	98,795	89,744	113,502	110,444	94,004	-0.02%
YoY %	-1.44%	-3.57%	10.09%	-20.93%	2.77%	17.49%	-	-
Horiz. %	99.88%	101.34%	105.10%	95.47%	120.74%	117.49%	100.00%	-
Tax	-11,142	-23,569	-24,715	-22,258	-29,668	-29,350	-27,572	-14.00%
YoY %	52.73%	4.64%	-11.04%	24.98%	-1.08%	-6.45%	-	-
Horiz. %	40.41%	85.48%	89.64%	80.73%	107.60%	106.45%	100.00%	-
NP	82,747	71,696	74,080	67,486	83,834	81,094	66,432	3.72%
YoY %	15.41%	-3.22%	9.77%	-19.50%	3.38%	22.07%	-	-
Horiz. %	124.56%	107.92%	111.51%	101.59%	126.20%	122.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	82,747	71,696	74,080	67,486	83,834	81,094	66,432	3.72%
YoY %	15.41%	-3.22%	9.77%	-19.50%	3.38%	22.07%	-	-
Horiz. %	124.56%	107.92%	111.51%	101.59%	126.20%	122.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.87%	24.74%	25.02%	24.80%	26.14%	26.57%	29.33%	-
YoY %	-52.02%	-1.12%	0.89%	-5.13%	-1.62%	-9.41%	-	-
Horiz. %	40.47%	84.35%	85.31%	84.56%	89.12%	90.59%	100.00%	-
Total Cost	168,020	169,519	151,337	151,509	144,540	130,093	126,539	4.83%
YoY %	-0.88%	12.01%	-0.11%	4.82%	11.11%	2.81%	-	-
Horiz. %	132.78%	133.97%	119.60%	119.73%	114.23%	102.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,897	826,984	828,839	843,554	873,377	897,234	903,411	-5.26%
YoY %	-21.05%	-0.22%	-1.74%	-3.41%	-2.66%	-0.68%	-	-
Horiz. %	72.27%	91.54%	91.75%	93.37%	96.68%	99.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	29,995	30,006	29,999	30,002	29,597	40,006	39,995	-4.67%
YoY %	-0.04%	0.02%	-0.01%	1.37%	-26.02%	0.03%	-	-
Horiz. %	75.00%	75.02%	75.01%	75.01%	74.00%	100.03%	100.00%	-
Div Payout %	36.25%	41.85%	40.50%	44.46%	35.31%	49.33%	60.20%	-
YoY %	-13.38%	3.33%	-8.91%	25.91%	-28.42%	-18.06%	-	-
Horiz. %	60.22%	69.52%	67.28%	73.85%	58.65%	81.94%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	652,897	826,984	828,839	843,554	873,377	897,234	903,411	-5.26%
YoY %	-21.05%	-0.22%	-1.74%	-3.41%	-2.66%	-0.68%	-	-
Horiz. %	72.27%	91.54%	91.75%	93.37%	96.68%	99.32%	100.00%	-
NOSH	399,937	400,089	399,999	400,035	399,971	400,069	399,951	-0.00%
YoY %	-0.04%	0.02%	-0.01%	0.02%	-0.02%	0.03%	-	-
Horiz. %	100.00%	100.03%	100.01%	100.02%	100.01%	100.03%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	33.00%	29.72%	32.86%	30.82%	36.71%	38.40%	34.43%	-
YoY %	11.04%	-9.56%	6.62%	-16.04%	-4.40%	11.53%	-	-
Horiz. %	95.85%	86.32%	95.44%	89.51%	106.62%	111.53%	100.00%	-
ROE	12.67%	8.67%	8.94%	8.00%	9.60%	9.04%	7.35%	-
YoY %	46.14%	-3.02%	11.75%	-16.67%	6.19%	22.99%	-	-
Horiz. %	172.38%	117.96%	121.63%	108.84%	130.61%	122.99%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	62.70	60.29	56.35	54.74	57.10	52.79	48.25	4.45%
YoY %	4.00%	6.99%	2.94%	-4.13%	8.16%	9.41%	-	-
Horiz. %	129.95%	124.95%	116.79%	113.45%	118.34%	109.41%	100.00%	-
EPS	20.69	17.92	18.52	16.87	20.96	20.27	16.61	3.72%
YoY %	15.46%	-3.24%	9.78%	-19.51%	3.40%	22.03%	-	-
Horiz. %	124.56%	107.89%	111.50%	101.57%	126.19%	122.03%	100.00%	-
DPS	7.50	7.50	7.50	7.50	7.40	10.00	10.00	-4.67%
YoY %	0.00%	0.00%	0.00%	1.35%	-26.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	74.00%	100.00%	100.00%	-
NAPS	1.6325	2.067	2.0721	2.1087	2.1836	2.2427	2.2588	-5.26%
YoY %	-21.02%	-0.25%	-1.74%	-3.43%	-2.64%	-0.71%	-	-
Horiz. %	72.27%	91.51%	91.73%	93.35%	96.67%	99.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 400,329
RPS	54.51	52.44	49.00	47.61	49.65	45.91	41.95	4.45%
YoY %	3.95%	7.02%	2.92%	-4.11%	8.15%	9.44%	-	-
Horiz. %	129.94%	125.01%	116.81%	113.49%	118.36%	109.44%	100.00%	-
EPS	17.99	15.59	16.10	14.67	18.22	17.63	14.44	3.72%
YoY %	15.39%	-3.17%	9.75%	-19.48%	3.35%	22.09%	-	-
Horiz. %	124.58%	107.96%	111.50%	101.59%	126.18%	122.09%	100.00%	-
DPS	6.52	6.52	6.52	6.52	6.43	8.70	8.69	-4.67%
YoY %	0.00%	0.00%	0.00%	1.40%	-26.09%	0.12%	-	-
Horiz. %	75.03%	75.03%	75.03%	75.03%	73.99%	100.12%	100.00%	-
NAPS	1.4193	1.7978	1.8018	1.8338	1.8986	1.9505	1.9639	-5.26%
YoY %	-21.05%	-0.22%	-1.75%	-3.41%	-2.66%	-0.68%	-	-
Horiz. %	72.27%	91.54%	91.75%	93.38%	96.67%	99.32%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	7.00	6.69	6.35	6.05	6.30	6.00	4.80	-
P/RPS	11.16	11.10	11.27	11.05	11.03	11.37	9.95	1.92%
YoY %	0.54%	-1.51%	1.99%	0.18%	-2.99%	14.27%	-	-
Horiz. %	112.16%	111.56%	113.27%	111.06%	110.85%	114.27%	100.00%	-
P/EPS	33.83	37.33	34.29	35.86	30.06	29.60	28.90	2.65%
YoY %	-9.38%	8.87%	-4.38%	19.29%	1.55%	2.42%	-	-
Horiz. %	117.06%	129.17%	118.65%	124.08%	104.01%	102.42%	100.00%	-
EY	2.96	2.68	2.92	2.79	3.33	3.38	3.46	-2.56%
YoY %	10.45%	-8.22%	4.66%	-16.22%	-1.48%	-2.31%	-	-
Horiz. %	85.55%	77.46%	84.39%	80.64%	96.24%	97.69%	100.00%	-
DY	1.07	1.12	1.18	1.24	1.17	1.67	2.08	-10.47%
YoY %	-4.46%	-5.08%	-4.84%	5.98%	-29.94%	-19.71%	-	-
Horiz. %	51.44%	53.85%	56.73%	59.62%	56.25%	80.29%	100.00%	-
P/NAPS	4.29	3.24	3.06	2.87	2.89	2.68	2.13	12.36%
YoY %	32.41%	5.88%	6.62%	-0.69%	7.84%	25.82%	-	-
Horiz. %	201.41%	152.11%	143.66%	134.74%	135.68%	125.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	27/08/10	27/08/09	29/08/08	29/08/07	30/08/06	-
Price	7.01	6.80	6.86	6.10	5.85	6.00	4.80	-
P/RPS	11.18	11.28	12.17	11.14	10.25	11.37	9.95	1.95%
YoY %	-0.89%	-7.31%	9.25%	8.68%	-9.85%	14.27%	-	-
Horiz. %	112.36%	113.37%	122.31%	111.96%	103.02%	114.27%	100.00%	-
P/EPS	33.88	37.95	37.04	36.16	27.91	29.60	28.90	2.68%
YoY %	-10.72%	2.46%	2.43%	29.56%	-5.71%	2.42%	-	-
Horiz. %	117.23%	131.31%	128.17%	125.12%	96.57%	102.42%	100.00%	-
EY	2.95	2.64	2.70	2.77	3.58	3.38	3.46	-2.62%
YoY %	11.74%	-2.22%	-2.53%	-22.63%	5.92%	-2.31%	-	-
Horiz. %	85.26%	76.30%	78.03%	80.06%	103.47%	97.69%	100.00%	-
DY	1.07	1.10	1.09	1.23	1.26	1.67	2.08	-10.47%
YoY %	-2.73%	0.92%	-11.38%	-2.38%	-24.55%	-19.71%	-	-
Horiz. %	51.44%	52.88%	52.40%	59.13%	60.58%	80.29%	100.00%	-
P/NAPS	4.29	3.29	3.31	2.89	2.68	2.68	2.13	12.36%
YoY %	30.40%	-0.60%	14.53%	7.84%	0.00%	25.82%	-	-
Horiz. %	201.41%	154.46%	155.40%	135.68%	125.82%	125.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos