[BIPORT] YoY Quarter Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Quarter Result
Revenue	119,519	119,257	107,554	103,012	110,347	104,146	89,121	5.00%
YoY %	0.22%	10.88%	4.41%	-6.65%	5.95%	16.86%	-	-
Horiz. %	134.11%	133.81%	120.68%	115.59%	123.82%	116.86%	100.00%	-
PBT	34,058	40,370	44,987	26,330	46,068	52,708	38,938	-2.20%
YoY %	-15.64%	-10.26%	70.86%	-42.85%	-12.60%	35.36%	-	-
Horiz. %	87.47%	103.68%	115.53%	67.62%	118.31%	135.36%	100.00%	-
Tax	4,931	-9,136	-11,647	-6,914	-12,011	-13,728	-11,555	-
YoY %	153.97%	21.56%	-68.46%	42.44%	12.51%	-18.81%	-	-
Horiz. %	-42.67%	79.07%	100.80%	59.84%	103.95%	118.81%	100.00%	-
NP	38,989	31,234	33,340	19,416	34,057	38,980	27,383	6.06%
YoY %	24.83%	-6.32%	71.71%	-42.99%	-12.63%	42.35%	-	-
Horiz. %	142.38%	114.06%	121.75%	70.91%	124.37%	142.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,989	31,234	33,340	19,416	34,057	38,980	27,383	6.06%
YoY %	24.83%	-6.32%	71.71%	-42.99%	-12.63%	42.35%	-	-
Horiz. %	142.38%	114.06%	121.75%	70.91%	124.37%	142.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-14.48%	22.63%	25.89%	26.26%	26.07%	26.05%	29.68%	-
YoY %	-163.99%	-12.59%	-1.41%	0.73%	0.08%	-12.23%	-	-
Horiz. %	-48.79%	76.25%	87.23%	88.48%	87.84%	87.77%	100.00%	-
Total Cost	80,530	88,023	74,214	83,596	76,290	65,166	61,738	4.52%
YoY %	-8.51%	18.61%	-11.22%	9.58%	17.07%	5.55%	-	-
Horiz. %	130.44%	142.58%	120.21%	135.40%	123.57%	105.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	652,799	826,641	828,343	844,175	873,876	897,540	902,959	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.30%	91.55%	91.74%	93.49%	96.78%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	29,990	29,994	29,982	30,024	29,614	40,020	39,975	-4.67%
YoY %	-0.01%	0.04%	-0.14%	1.38%	-26.00%	0.11%	-	-
Horiz. %	75.02%	75.03%	75.00%	75.11%	74.08%	100.11%	100.00%	-
Div Payout %	76.92%	96.03%	89.93%	154.64%	86.96%	102.67%	145.99%	-
YoY %	-19.90%	6.78%	-41.85%	77.83%	-15.30%	-29.67%	-	-
Horiz. %	52.69%	65.78%	61.60%	105.93%	59.57%	70.33%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	652,799	826,641	828,343	844,175	873,876	897,540	902,959	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.30%	91.55%	91.74%	93.49%	96.78%	99.40%	100.00%	-
NOSH	399,876	399,923	399,760	400,329	400,199	400,205	399,751	0.00%
YoY %	-0.01%	0.04%	-0.14%	0.03%	-0.00%	0.11%	-	-
Horiz. %	100.03%	100.04%	100.00%	100.14%	100.11%	100.11%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	32.62%	26.19%	31.00%	18.85%	30.86%	37.43%	30.73%	-
YoY %	24.55%	-15.52%	64.46%	-38.92%	-17.55%	21.80%	-	-
Horiz. %	106.15%	85.23%	100.88%	61.34%	100.42%	121.80%	100.00%	-
ROE	5.97%	3.78%	4.02%	2.30%	3.90%	4.34%	3.03%	-
YoY %	57.94%	-5.97%	74.78%	-41.03%	-10.14%	43.23%	-	-
Horiz. %	197.03%	124.75%	132.67%	75.91%	128.71%	143.23%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	29.89	29.82	26.90	25.73	27.57	26.02	22.29	5.00%
YoY %	0.23%	10.86%	4.55%	-6.67%	5.96%	16.73%	-	-
Horiz. %	134.10%	133.78%	120.68%	115.43%	123.69%	116.73%	100.00%	-
EPS	9.75	7.81	8.34	4.85	8.51	9.74	6.85	6.05%
YoY %	24.84%	-6.35%	71.96%	-43.01%	-12.63%	42.19%	-	-
Horiz. %	142.34%	114.01%	121.75%	70.80%	124.23%	142.19%	100.00%	-
DPS	7.50	7.50	7.50	7.50	7.40	10.00	10.00	-4.67%
YoY %	0.00%	0.00%	0.00%	1.35%	-26.00%	0.00%	-	-
Horiz. %	75.00%	75.00%	75.00%	75.00%	74.00%	100.00%	100.00%	-
NAPS	1.6325	2.067	2.0721	2.1087	2.1836	2.2427	2.2588	-5.26%
YoY %	-21.02%	-0.25%	-1.74%	-3.43%	-2.64%	-0.71%	-	-
Horiz. %	72.27%	91.51%	91.73%	93.35%	96.67%	99.29%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 400,329
RPS	25.98	25.93	23.38	22.39	23.99	22.64	19.37	5.01%
YoY %	0.19%	10.91%	4.42%	-6.67%	5.96%	16.88%	-	-
Horiz. %	134.12%	133.87%	120.70%	115.59%	123.85%	116.88%	100.00%	-
EPS	8.48	6.79	7.25	4.22	7.40	8.47	5.95	6.07%
YoY %	24.89%	-6.34%	71.80%	-42.97%	-12.63%	42.35%	-	-
Horiz. %	142.52%	114.12%	121.85%	70.92%	124.37%	142.35%	100.00%	-
DPS	6.52	6.52	6.52	6.53	6.44	8.70	8.69	-4.67%
YoY %	0.00%	0.00%	-0.15%	1.40%	-25.98%	0.12%	-	-
Horiz. %	75.03%	75.03%	75.03%	75.14%	74.11%	100.12%	100.00%	-
NAPS	1.4191	1.797	1.8007	1.8352	1.8997	1.9512	1.963	-5.25%
YoY %	-21.03%	-0.21%	-1.88%	-3.40%	-2.64%	-0.60%	-	-
Horiz. %	72.29%	91.54%	91.73%	93.49%	96.78%	99.40%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	7.00	6.69	6.35	6.05	6.30	6.00	4.80	-
P/RPS	23.42	22.43	23.60	23.51	22.85	23.06	21.53	1.41%
YoY %	4.41%	-4.96%	0.38%	2.89%	-0.91%	7.11%	-	-
Horiz. %	108.78%	104.18%	109.61%	109.20%	106.13%	107.11%	100.00%	-
P/EPS	71.79	85.66	76.14	124.74	74.03	61.60	70.07	0.40%
YoY %	-16.19%	12.50%	-38.96%	68.50%	20.18%	-12.09%	-	-
Horiz. %	102.45%	122.25%	108.66%	178.02%	105.65%	87.91%	100.00%	-
EY	1.39	1.17	1.31	0.80	1.35	1.62	1.43	-0.47%
YoY %	18.80%	-10.69%	63.75%	-40.74%	-16.67%	13.29%	-	-
Horiz. %	97.20%	81.82%	91.61%	55.94%	94.41%	113.29%	100.00%	-
DY	1.07	1.12	1.18	1.24	1.17	1.67	2.08	-10.47%
YoY %	-4.46%	-5.08%	-4.84%	5.98%	-29.94%	-19.71%	-	-
Horiz. %	51.44%	53.85%	56.73%	59.62%	56.25%	80.29%	100.00%	-
P/NAPS	4.29	3.24	3.06	2.87	2.89	2.68	2.13	12.36%
YoY %	32.41%	5.88%	6.62%	-0.69%	7.84%	25.82%	-	-
Horiz. %	201.41%	152.11%	143.66%	134.74%	135.68%	125.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	25/08/11	27/08/10	27/08/09	29/08/08	29/08/07	30/08/06	-
Price	7.01	6.80	6.86	6.10	5.85	6.00	4.80	-
P/RPS	23.45	22.80	25.50	23.71	21.22	23.06	21.53	1.43%
YoY %	2.85%	-10.59%	7.55%	11.73%	-7.98%	7.11%	-	-
Horiz. %	108.92%	105.90%	118.44%	110.13%	98.56%	107.11%	100.00%	-
P/EPS	71.90	87.07	82.25	125.77	68.74	61.60	70.07	0.43%
YoY %	-17.42%	5.86%	-34.60%	82.96%	11.59%	-12.09%	-	-
Horiz. %	102.61%	124.26%	117.38%	179.49%	98.10%	87.91%	100.00%	-
EY	1.39	1.15	1.22	0.80	1.45	1.62	1.43	-0.47%
YoY %	20.87%	-5.74%	52.50%	-44.83%	-10.49%	13.29%	-	-
Horiz. %	97.20%	80.42%	85.31%	55.94%	101.40%	113.29%	100.00%	-
DY	1.07	1.10	1.09	1.23	1.26	1.67	2.08	-10.47%
YoY %	-2.73%	0.92%	-11.38%	-2.38%	-24.55%	-19.71%	-	-
Horiz. %	51.44%	52.88%	52.40%	59.13%	60.58%	80.29%	100.00%	-
P/NAPS	4.29	3.29	3.31	2.89	2.68	2.68	2.13	12.36%
YoY %	30.40%	-0.60%	14.53%	7.84%	0.00%	25.82%	-	-
Horiz. %	201.41%	154.46%	155.40%	135.68%	125.82%	125.82%	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