[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 54.87%
YoY- 50.48%
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 392,269 366,909 342,856 358,009 326,106 315,365 279,069 5.83%
PBT 85,644 67,331 63,558 85,322 61,847 108,542 91,333 -1.06%
Tax -22,289 -22,709 -21,900 -24,156 -21,201 -34,150 -21,261 0.78%
NP 63,355 44,622 41,658 61,166 40,646 74,392 70,072 -1.66%
-
NP to SH 63,355 44,622 41,658 61,166 40,646 74,392 70,072 -1.66%
-
Tax Rate 26.03% 33.73% 34.46% 28.31% 34.28% 31.46% 23.28% -
Total Cost 328,914 322,287 301,198 296,843 285,460 240,973 208,997 7.84%
-
Net Worth 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 7.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 36,800 27,600 18,400 18,400 18,400 27,600 27,600 4.90%
Div Payout % 58.09% 61.85% 44.17% 30.08% 45.27% 37.10% 39.39% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 7.18%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 16.15% 12.16% 12.15% 17.09% 12.46% 23.59% 25.11% -
ROE 3.69% 3.19% 3.08% 4.78% 3.41% 6.33% 6.19% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 85.28 79.76 74.53 77.83 70.89 68.56 60.67 5.83%
EPS 13.77 9.70 9.05 13.30 8.83 16.17 15.24 -1.67%
DPS 8.00 6.00 4.00 4.00 4.00 6.00 6.00 4.90%
NAPS 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 7.18%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 85.28 79.76 74.53 77.83 70.89 68.56 60.67 5.83%
EPS 13.77 9.70 9.05 13.30 8.83 16.17 15.24 -1.67%
DPS 8.00 6.00 4.00 4.00 4.00 6.00 6.00 4.90%
NAPS 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 7.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.39 4.35 4.20 4.90 5.52 6.07 7.00 -
P/RPS 6.32 5.45 5.64 6.30 7.79 8.85 11.54 -9.54%
P/EPS 39.14 44.84 46.38 36.85 62.47 37.53 45.95 -2.63%
EY 2.56 2.23 2.16 2.71 1.60 2.66 2.18 2.71%
DY 1.48 1.38 0.95 0.82 0.72 0.99 0.86 9.46%
P/NAPS 1.44 1.43 1.43 1.76 2.13 2.37 2.84 -10.69%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 -
Price 5.20 4.58 3.95 3.98 5.45 5.96 6.80 -
P/RPS 6.10 5.74 5.30 5.11 7.69 8.69 11.21 -9.64%
P/EPS 37.76 47.21 43.62 29.93 61.68 36.85 44.64 -2.74%
EY 2.65 2.12 2.29 3.34 1.62 2.71 2.24 2.83%
DY 1.54 1.31 1.01 1.01 0.73 1.01 0.88 9.77%
P/NAPS 1.39 1.51 1.34 1.43 2.11 2.33 2.76 -10.79%

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