[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 34.08%
YoY- -31.89%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 364,218 392,269 366,909 342,856 358,009 326,106 315,365 2.42%
PBT 60,202 85,644 67,331 63,558 85,322 61,847 108,542 -9.35%
Tax -13,973 -22,289 -22,709 -21,900 -24,156 -21,201 -34,150 -13.83%
NP 46,229 63,355 44,622 41,658 61,166 40,646 74,392 -7.61%
-
NP to SH 46,229 63,355 44,622 41,658 61,166 40,646 74,392 -7.61%
-
Tax Rate 23.21% 26.03% 33.73% 34.46% 28.31% 34.28% 31.46% -
Total Cost 317,989 328,914 322,287 301,198 296,843 285,460 240,973 4.72%
-
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 27,600 36,800 27,600 18,400 18,400 18,400 27,600 0.00%
Div Payout % 59.70% 58.09% 61.85% 44.17% 30.08% 45.27% 37.10% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.69% 16.15% 12.16% 12.15% 17.09% 12.46% 23.59% -
ROE 2.61% 3.69% 3.19% 3.08% 4.78% 3.41% 6.33% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 79.18 85.28 79.76 74.53 77.83 70.89 68.56 2.42%
EPS 10.05 13.77 9.70 9.05 13.30 8.83 16.17 -7.61%
DPS 6.00 8.00 6.00 4.00 4.00 4.00 6.00 0.00%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 79.18 85.28 79.76 74.53 77.83 70.89 68.56 2.42%
EPS 10.05 13.77 9.70 9.05 13.30 8.83 16.17 -7.61%
DPS 6.00 8.00 6.00 4.00 4.00 4.00 6.00 0.00%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.06 5.39 4.35 4.20 4.90 5.52 6.07 -
P/RPS 6.39 6.32 5.45 5.64 6.30 7.79 8.85 -5.28%
P/EPS 50.35 39.14 44.84 46.38 36.85 62.47 37.53 5.01%
EY 1.99 2.56 2.23 2.16 2.71 1.60 2.66 -4.71%
DY 1.19 1.48 1.38 0.95 0.82 0.72 0.99 3.11%
P/NAPS 1.31 1.44 1.43 1.43 1.76 2.13 2.37 -9.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 -
Price 5.15 5.20 4.58 3.95 3.98 5.45 5.96 -
P/RPS 6.50 6.10 5.74 5.30 5.11 7.69 8.69 -4.72%
P/EPS 51.24 37.76 47.21 43.62 29.93 61.68 36.85 5.64%
EY 1.95 2.65 2.12 2.29 3.34 1.62 2.71 -5.33%
DY 1.17 1.54 1.31 1.01 1.01 0.73 1.01 2.48%
P/NAPS 1.34 1.39 1.51 1.34 1.43 2.11 2.33 -8.80%

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