[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

922

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

384

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

344

UCHITEC

UCHI TECHNOLOGIES BHD

311

GENM

GENTING MALAYSIA BERHAD

287

MAYBANK

MALAYAN BANKING BHD

270

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More