[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Cumulative Result
Revenue	265,536	270,093	260,208	250,767	241,215	225,417	218,995	3.26%
YoY %	-1.69%	3.80%	3.76%	3.96%	7.01%	2.93%	-	-
Horiz. %	121.25%	123.33%	118.82%	114.51%	110.15%	102.93%	100.00%	-
PBT	76,967	97,557	88,280	93,889	95,265	98,795	89,744	-2.52%
YoY %	-21.11%	10.51%	-5.97%	-1.44%	-3.57%	10.09%	-	-
Horiz. %	85.76%	108.71%	98.37%	104.62%	106.15%	110.09%	100.00%	-
Tax	-20,666	-26,086	-27,792	-11,142	-23,569	-24,715	-22,258	-1.22%
YoY %	20.78%	6.14%	-149.43%	52.73%	4.64%	-11.04%	-	-
Horiz. %	92.85%	117.20%	124.86%	50.06%	105.89%	111.04%	100.00%	-
NP	56,301	71,471	60,488	82,747	71,696	74,080	67,486	-2.97%
YoY %	-21.23%	18.16%	-26.90%	15.41%	-3.22%	9.77%	-	-
Horiz. %	83.43%	105.90%	89.63%	122.61%	106.24%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,301	71,471	60,488	82,747	71,696	74,080	67,486	-2.97%
YoY %	-21.23%	18.16%	-26.90%	15.41%	-3.22%	9.77%	-	-
Horiz. %	83.43%	105.90%	89.63%	122.61%	106.24%	109.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.85%	26.74%	31.48%	11.87%	24.74%	25.02%	24.80%	-
YoY %	0.41%	-15.06%	165.21%	-52.02%	-1.12%	0.89%	-	-
Horiz. %	108.27%	107.82%	126.94%	47.86%	99.76%	100.89%	100.00%	-
Total Cost	209,235	198,622	199,720	168,020	169,519	151,337	151,509	5.52%
YoY %	5.34%	-0.55%	18.87%	-0.88%	12.01%	-0.11%	-	-
Horiz. %	138.10%	131.10%	131.82%	110.90%	111.89%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,153,818	1,149,517	1,177,784	652,897	826,984	828,839	843,554	5.35%
YoY %	0.37%	-2.40%	80.39%	-21.05%	-0.22%	-1.74%	-	-
Horiz. %	136.78%	136.27%	139.62%	77.40%	98.04%	98.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	27,600	27,596	34,500	29,995	30,006	29,999	30,002	-1.38%
YoY %	0.01%	-20.01%	15.02%	-0.04%	0.02%	-0.01%	-	-
Horiz. %	91.99%	91.98%	114.99%	99.98%	100.01%	99.99%	100.00%	-
Div Payout %	49.02%	38.61%	57.04%	36.25%	41.85%	40.50%	44.46%	-
YoY %	26.96%	-32.31%	57.35%	-13.38%	3.33%	-8.91%	-	-
Horiz. %	110.26%	86.84%	128.30%	81.53%	94.13%	91.09%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	1,153,818	1,149,517	1,177,784	652,897	826,984	828,839	843,554	5.35%
YoY %	0.37%	-2.40%	80.39%	-21.05%	-0.22%	-1.74%	-	-
Horiz. %	136.78%	136.27%	139.62%	77.40%	98.04%	98.26%	100.00%	-
NOSH	460,000	459,935	460,000	399,937	400,089	399,999	400,035	2.35%
YoY %	0.01%	-0.01%	15.02%	-0.04%	0.02%	-0.01%	-	-
Horiz. %	114.99%	114.97%	114.99%	99.98%	100.01%	99.99%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	21.20%	26.46%	23.25%	33.00%	29.72%	32.86%	30.82%	-
YoY %	-19.88%	13.81%	-29.55%	11.04%	-9.56%	6.62%	-	-
Horiz. %	68.79%	85.85%	75.44%	107.07%	96.43%	106.62%	100.00%	-
ROE	4.88%	6.22%	5.14%	12.67%	8.67%	8.94%	8.00%	-
YoY %	-21.54%	21.01%	-59.43%	46.14%	-3.02%	11.75%	-	-
Horiz. %	61.00%	77.75%	64.25%	158.38%	108.38%	111.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	57.73	58.72	56.57	62.70	60.29	56.35	54.74	0.88%
YoY %	-1.69%	3.80%	-9.78%	4.00%	6.99%	2.94%	-	-
Horiz. %	105.46%	107.27%	103.34%	114.54%	110.14%	102.94%	100.00%	-
EPS	12.24	15.54	14.74	20.69	17.92	18.52	16.87	-5.20%
YoY %	-21.24%	5.43%	-28.76%	15.46%	-3.24%	9.78%	-	-
Horiz. %	72.55%	92.12%	87.37%	122.64%	106.22%	109.78%	100.00%	-
DPS	6.00	6.00	7.50	7.50	7.50	7.50	7.50	-3.64%
YoY %	0.00%	-20.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	80.00%	80.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.5083	2.4993	2.5604	1.6325	2.067	2.0721	2.1087	2.93%
YoY %	0.36%	-2.39%	56.84%	-21.02%	-0.25%	-1.74%	-	-
Horiz. %	118.95%	118.52%	121.42%	77.42%	98.02%	98.26%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 399,876
RPS	57.73	58.72	56.57	54.51	52.44	49.00	47.61	3.26%
YoY %	-1.69%	3.80%	3.78%	3.95%	7.02%	2.92%	-	-
Horiz. %	121.26%	123.34%	118.82%	114.49%	110.14%	102.92%	100.00%	-
EPS	12.24	15.54	14.74	17.99	15.59	16.10	14.67	-2.97%
YoY %	-21.24%	5.43%	-18.07%	15.39%	-3.17%	9.75%	-	-
Horiz. %	83.44%	105.93%	100.48%	122.63%	106.27%	109.75%	100.00%	-
DPS	6.00	6.00	7.50	6.52	6.52	6.52	6.52	-1.37%
YoY %	0.00%	-20.00%	15.03%	0.00%	0.00%	0.00%	-	-
Horiz. %	92.02%	92.02%	115.03%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.5083	2.499	2.5604	1.4193	1.7978	1.8018	1.8338	5.35%
YoY %	0.37%	-2.40%	80.40%	-21.05%	-0.22%	-1.75%	-	-
Horiz. %	136.78%	136.27%	139.62%	77.40%	98.04%	98.25%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	6.90	7.25	7.18	7.00	6.69	6.35	6.05	-
P/RPS	11.95	12.35	12.69	11.16	11.10	11.27	11.05	1.31%
YoY %	-3.24%	-2.68%	13.71%	0.54%	-1.51%	1.99%	-	-
Horiz. %	108.14%	111.76%	114.84%	101.00%	100.45%	101.99%	100.00%	-
P/EPS	56.38	46.66	54.60	33.83	37.33	34.29	35.86	7.82%
YoY %	20.83%	-14.54%	61.40%	-9.38%	8.87%	-4.38%	-	-
Horiz. %	157.22%	130.12%	152.26%	94.34%	104.10%	95.62%	100.00%	-
EY	1.77	2.14	1.83	2.96	2.68	2.92	2.79	-7.30%
YoY %	-17.29%	16.94%	-38.18%	10.45%	-8.22%	4.66%	-	-
Horiz. %	63.44%	76.70%	65.59%	106.09%	96.06%	104.66%	100.00%	-
DY	0.87	0.83	1.04	1.07	1.12	1.18	1.24	-5.73%
YoY %	4.82%	-20.19%	-2.80%	-4.46%	-5.08%	-4.84%	-	-
Horiz. %	70.16%	66.94%	83.87%	86.29%	90.32%	95.16%	100.00%	-
P/NAPS	2.75	2.90	2.80	4.29	3.24	3.06	2.87	-0.70%
YoY %	-5.17%	3.57%	-34.73%	32.41%	5.88%	6.62%	-	-
Horiz. %	95.82%	101.05%	97.56%	149.48%	112.89%	106.62%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/15	26/08/14	29/08/13	30/08/12	25/08/11	27/08/10	27/08/09	-
Price	6.80	7.10	7.78	7.01	6.80	6.86	6.10	-
P/RPS	11.78	12.09	13.75	11.18	11.28	12.17	11.14	0.93%
YoY %	-2.56%	-12.07%	22.99%	-0.89%	-7.31%	9.25%	-	-
Horiz. %	105.75%	108.53%	123.43%	100.36%	101.26%	109.25%	100.00%	-
P/EPS	55.56	45.69	59.17	33.88	37.95	37.04	36.16	7.41%
YoY %	21.60%	-22.78%	74.65%	-10.72%	2.46%	2.43%	-	-
Horiz. %	153.65%	126.36%	163.63%	93.69%	104.95%	102.43%	100.00%	-
EY	1.80	2.19	1.69	2.95	2.64	2.70	2.77	-6.92%
YoY %	-17.81%	29.59%	-42.71%	11.74%	-2.22%	-2.53%	-	-
Horiz. %	64.98%	79.06%	61.01%	106.50%	95.31%	97.47%	100.00%	-
DY	0.88	0.85	0.96	1.07	1.10	1.09	1.23	-5.42%
YoY %	3.53%	-11.46%	-10.28%	-2.73%	0.92%	-11.38%	-	-
Horiz. %	71.54%	69.11%	78.05%	86.99%	89.43%	88.62%	100.00%	-
P/NAPS	2.71	2.84	3.04	4.29	3.29	3.31	2.89	-1.06%
YoY %	-4.58%	-6.58%	-29.14%	30.40%	-0.60%	14.53%	-	-
Horiz. %	93.77%	98.27%	105.19%	148.44%	113.84%	114.53%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.075

-0.035

147,033,600

HSI-CXV

0.11

-0.035

132,517,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

95,764,000

YNHPROP

0.50

-0.105

92,932,200

AHB-WC

0.07

0.00

83,330,700

DNEX

0.435

-0.03

70,628,900

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,669,000

More active Stocks

GESHEN

3.40

+0.29

17,500

THETA

1.72

+0.24

19,961,500

PENTA

5.09

+0.16

4,044,700

PTT

2.37

+0.14

2,972,200

UTDPLT

24.22

+0.14

86,800

AIRPORT

9.73

+0.13

1,777,200

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

More gainer Stocks

KLK

20.34

-0.34

663,100

HEIM

22.10

-0.28

370,700

DLADY

35.52

-0.28

16,300

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

PCHEM

6.36

-0.16

1,677,900

HLFG

17.24

-0.16

46,400

KHIND

2.65

-0.15

2,000

ICON

0.91

-0.14

10,311,400

HSI-CXT

0.725

-0.135

23,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More