[BIPORT] YoY Quarter Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	103,012	110,347	104,146	89,121	93,475	88,975	71,407	6.29%
YoY %	-6.65%	5.95%	16.86%	-4.66%	5.06%	24.60%	-	-
Horiz. %	144.26%	154.53%	145.85%	124.81%	130.90%	124.60%	100.00%	-
PBT	26,330	46,068	52,708	38,938	42,116	45,596	33,922	-4.13%
YoY %	-42.85%	-12.60%	35.36%	-7.55%	-7.63%	34.41%	-	-
Horiz. %	77.62%	135.81%	155.38%	114.79%	124.16%	134.41%	100.00%	-
Tax	-6,914	-12,011	-13,728	-11,555	-11,466	-14,906	-13,274	-10.29%
YoY %	42.44%	12.51%	-18.81%	-0.78%	23.08%	-12.29%	-	-
Horiz. %	52.09%	90.49%	103.42%	87.05%	86.38%	112.29%	100.00%	-
NP	19,416	34,057	38,980	27,383	30,650	30,690	20,648	-1.01%
YoY %	-42.99%	-12.63%	42.35%	-10.66%	-0.13%	48.63%	-	-
Horiz. %	94.03%	164.94%	188.78%	132.62%	148.44%	148.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,416	34,057	38,980	27,383	30,650	30,690	20,648	-1.01%
YoY %	-42.99%	-12.63%	42.35%	-10.66%	-0.13%	48.63%	-	-
Horiz. %	94.03%	164.94%	188.78%	132.62%	148.44%	148.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.26%	26.07%	26.05%	29.68%	27.22%	32.69%	39.13%	-
YoY %	0.73%	0.08%	-12.23%	9.04%	-16.73%	-16.46%	-	-
Horiz. %	67.11%	66.62%	66.57%	75.85%	69.56%	83.54%	100.00%	-
Total Cost	83,596	76,290	65,166	61,738	62,825	58,285	50,759	8.66%
YoY %	9.58%	17.07%	5.55%	-1.73%	7.79%	14.83%	-	-
Horiz. %	164.69%	150.30%	128.38%	121.63%	123.77%	114.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	844,175	873,876	897,540	902,959	885,248	837,952	787,705	1.15%
YoY %	-3.40%	-2.64%	-0.60%	2.00%	5.64%	6.38%	-	-
Horiz. %	107.17%	110.94%	113.94%	114.63%	112.38%	106.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	30,024	29,614	40,020	39,975	40,013	60,019	40,015	-4.67%
YoY %	1.38%	-26.00%	0.11%	-0.09%	-33.33%	49.99%	-	-
Horiz. %	75.03%	74.01%	100.01%	99.90%	100.00%	149.99%	100.00%	-
Div Payout %	154.64%	86.96%	102.67%	145.99%	130.55%	195.57%	193.80%	-
YoY %	77.83%	-15.30%	-29.67%	11.83%	-33.25%	0.91%	-	-
Horiz. %	79.79%	44.87%	52.98%	75.33%	67.36%	100.91%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	844,175	873,876	897,540	902,959	885,248	837,952	787,705	1.15%
YoY %	-3.40%	-2.64%	-0.60%	2.00%	5.64%	6.38%	-	-
Horiz. %	107.17%	110.94%	113.94%	114.63%	112.38%	106.38%	100.00%	-
NOSH	400,329	400,199	400,205	399,751	400,130	400,130	400,155	0.00%
YoY %	0.03%	-0.00%	0.11%	-0.09%	0.00%	-0.01%	-	-
Horiz. %	100.04%	100.01%	100.01%	99.90%	99.99%	99.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	18.85%	30.86%	37.43%	30.73%	32.79%	34.49%	28.92%	-
YoY %	-38.92%	-17.55%	21.80%	-6.28%	-4.93%	19.26%	-	-
Horiz. %	65.18%	106.71%	129.43%	106.26%	113.38%	119.26%	100.00%	-
ROE	2.30%	3.90%	4.34%	3.03%	3.46%	3.66%	2.62%	-
YoY %	-41.03%	-10.14%	43.23%	-12.43%	-5.46%	39.69%	-	-
Horiz. %	87.79%	148.85%	165.65%	115.65%	132.06%	139.69%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	25.73	27.57	26.02	22.29	23.36	22.24	17.84	6.28%
YoY %	-6.67%	5.96%	16.73%	-4.58%	5.04%	24.66%	-	-
Horiz. %	144.23%	154.54%	145.85%	124.94%	130.94%	124.66%	100.00%	-
EPS	4.85	8.51	9.74	6.85	7.66	7.67	5.16	-1.02%
YoY %	-43.01%	-12.63%	42.19%	-10.57%	-0.13%	48.64%	-	-
Horiz. %	93.99%	164.92%	188.76%	132.75%	148.45%	148.64%	100.00%	-
DPS	7.50	7.40	10.00	10.00	10.00	15.00	10.00	-4.67%
YoY %	1.35%	-26.00%	0.00%	0.00%	-33.33%	50.00%	-	-
Horiz. %	75.00%	74.00%	100.00%	100.00%	100.00%	150.00%	100.00%	-
NAPS	2.1087	2.1836	2.2427	2.2588	2.2124	2.0942	1.9685	1.15%
YoY %	-3.43%	-2.64%	-0.71%	2.10%	5.64%	6.39%	-	-
Horiz. %	107.12%	110.93%	113.93%	114.75%	112.39%	106.39%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 399,751
RPS	22.39	23.99	22.64	19.37	20.32	19.34	15.52	6.29%
YoY %	-6.67%	5.96%	16.88%	-4.68%	5.07%	24.61%	-	-
Horiz. %	144.27%	154.57%	145.88%	124.81%	130.93%	124.61%	100.00%	-
EPS	4.22	7.40	8.47	5.95	6.66	6.67	4.49	-1.02%
YoY %	-42.97%	-12.63%	42.35%	-10.66%	-0.15%	48.55%	-	-
Horiz. %	93.99%	164.81%	188.64%	132.52%	148.33%	148.55%	100.00%	-
DPS	6.53	6.44	8.70	8.69	8.70	13.05	8.70	-4.66%
YoY %	1.40%	-25.98%	0.12%	-0.11%	-33.33%	50.00%	-	-
Horiz. %	75.06%	74.02%	100.00%	99.89%	100.00%	150.00%	100.00%	-
NAPS	1.8352	1.8997	1.9512	1.963	1.9245	1.8216	1.7124	1.15%
YoY %	-3.40%	-2.64%	-0.60%	2.00%	5.65%	6.38%	-	-
Horiz. %	107.17%	110.94%	113.95%	114.63%	112.39%	106.38%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	6.05	6.30	6.00	4.80	4.50	3.36	2.55	-
P/RPS	23.51	22.85	23.06	21.53	19.26	15.11	14.29	8.64%
YoY %	2.89%	-0.91%	7.11%	11.79%	27.47%	5.74%	-	-
Horiz. %	164.52%	159.90%	161.37%	150.66%	134.78%	105.74%	100.00%	-
P/EPS	124.74	74.03	61.60	70.07	58.75	43.81	49.42	16.66%
YoY %	68.50%	20.18%	-12.09%	19.27%	34.10%	-11.35%	-	-
Horiz. %	252.41%	149.80%	124.65%	141.78%	118.88%	88.65%	100.00%	-
EY	0.80	1.35	1.62	1.43	1.70	2.28	2.02	-14.29%
YoY %	-40.74%	-16.67%	13.29%	-15.88%	-25.44%	12.87%	-	-
Horiz. %	39.60%	66.83%	80.20%	70.79%	84.16%	112.87%	100.00%	-
DY	1.24	1.17	1.67	2.08	2.22	4.46	3.92	-17.44%
YoY %	5.98%	-29.94%	-19.71%	-6.31%	-50.22%	13.78%	-	-
Horiz. %	31.63%	29.85%	42.60%	53.06%	56.63%	113.78%	100.00%	-
P/NAPS	2.87	2.89	2.68	2.13	2.03	1.60	1.30	14.09%
YoY %	-0.69%	7.84%	25.82%	4.93%	26.87%	23.08%	-	-
Horiz. %	220.77%	222.31%	206.15%	163.85%	156.15%	123.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	27/08/09	29/08/08	29/08/07	30/08/06	26/08/05	30/08/04	05/09/03	-
Price	6.10	5.85	6.00	4.80	4.62	3.30	2.92	-
P/RPS	23.71	21.22	23.06	21.53	19.78	14.84	16.36	6.37%
YoY %	11.73%	-7.98%	7.11%	8.85%	33.29%	-9.29%	-	-
Horiz. %	144.93%	129.71%	140.95%	131.60%	120.90%	90.71%	100.00%	-
P/EPS	125.77	68.74	61.60	70.07	60.31	43.02	56.59	14.22%
YoY %	82.96%	11.59%	-12.09%	16.18%	40.19%	-23.98%	-	-
Horiz. %	222.25%	121.47%	108.85%	123.82%	106.57%	76.02%	100.00%	-
EY	0.80	1.45	1.62	1.43	1.66	2.32	1.77	-12.38%
YoY %	-44.83%	-10.49%	13.29%	-13.86%	-28.45%	31.07%	-	-
Horiz. %	45.20%	81.92%	91.53%	80.79%	93.79%	131.07%	100.00%	-
DY	1.23	1.26	1.67	2.08	2.16	4.55	3.42	-15.65%
YoY %	-2.38%	-24.55%	-19.71%	-3.70%	-52.53%	33.04%	-	-
Horiz. %	35.96%	36.84%	48.83%	60.82%	63.16%	133.04%	100.00%	-
P/NAPS	2.89	2.68	2.68	2.13	2.09	1.58	1.48	11.78%
YoY %	7.84%	0.00%	25.82%	1.91%	32.28%	6.76%	-	-
Horiz. %	195.27%	181.08%	181.08%	143.92%	141.22%	106.76%	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