[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 48.53%
YoY- 1.86%
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 493,551 417,502 396,324 403,504 392,774 370,113 358,587 5.46%
PBT 157,791 140,263 118,159 141,351 138,595 133,526 137,811 2.28%
Tax -48,652 -33,582 -32,630 -35,193 -34,378 -19,475 -27,040 10.27%
NP 109,139 106,681 85,529 106,158 104,217 114,051 110,771 -0.24%
-
NP to SH 109,139 106,681 85,529 106,158 104,217 114,051 110,771 -0.24%
-
Tax Rate 30.83% 23.94% 27.62% 24.90% 24.80% 14.59% 19.62% -
Total Cost 384,412 310,821 310,795 297,346 288,557 256,062 247,816 7.58%
-
Net Worth 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 835,962 6.08%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 46,000 55,200 46,000 55,200 64,042 59,984 60,005 -4.32%
Div Payout % 42.15% 51.74% 53.78% 52.00% 61.45% 52.59% 54.17% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 835,962 6.08%
NOSH 460,000 460,000 460,000 460,000 426,947 399,898 400,039 2.35%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 22.11% 25.55% 21.58% 26.31% 26.53% 30.82% 30.89% -
ROE 9.15% 9.35% 7.34% 9.17% 9.84% 17.44% 13.25% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 107.29 90.76 86.16 87.72 92.00 92.55 89.64 3.03%
EPS 23.73 23.19 18.59 23.08 24.41 28.52 27.69 -2.53%
DPS 10.00 12.00 10.00 12.00 15.00 15.00 15.00 -6.52%
NAPS 2.5917 2.4806 2.5331 2.5156 2.4816 1.6357 2.0897 3.64%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 107.29 90.76 86.16 87.72 85.39 80.46 77.95 5.46%
EPS 23.73 23.19 18.59 23.08 22.66 24.79 24.08 -0.24%
DPS 10.00 12.00 10.00 12.00 13.92 13.04 13.04 -4.32%
NAPS 2.5917 2.4806 2.5331 2.5156 2.3033 1.422 1.8173 6.08%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.89 6.65 6.50 7.00 7.72 7.10 6.60 -
P/RPS 5.49 7.33 7.54 7.98 8.39 7.67 7.36 -4.76%
P/EPS 24.83 28.67 34.96 30.33 31.63 24.89 23.84 0.67%
EY 4.03 3.49 2.86 3.30 3.16 4.02 4.20 -0.68%
DY 1.70 1.80 1.54 1.71 1.94 2.11 2.27 -4.70%
P/NAPS 2.27 2.68 2.57 2.78 3.11 4.34 3.16 -5.35%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 21/11/16 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 -
Price 6.05 6.28 6.83 6.97 7.55 7.10 6.60 -
P/RPS 5.64 6.92 7.93 7.95 8.21 7.67 7.36 -4.33%
P/EPS 25.50 27.08 36.73 30.20 30.93 24.89 23.84 1.12%
EY 3.92 3.69 2.72 3.31 3.23 4.02 4.20 -1.14%
DY 1.65 1.91 1.46 1.72 1.99 2.11 2.27 -5.17%
P/NAPS 2.33 2.53 2.70 2.77 3.04 4.34 3.16 -4.94%

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