[BIPORT] YoY Quarter Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	139,034	123,341	119,519	119,257	107,554	103,012	110,347	3.92%
YoY %	12.72%	3.20%	0.22%	10.88%	4.41%	-6.65%	-	-
Horiz. %	126.00%	111.78%	108.31%	108.07%	97.47%	93.35%	100.00%	-
PBT	45,351	32,940	34,058	40,370	44,987	26,330	46,068	-0.26%
YoY %	37.68%	-3.28%	-15.64%	-10.26%	70.86%	-42.85%	-	-
Horiz. %	98.44%	71.50%	73.93%	87.63%	97.65%	57.15%	100.00%	-
Tax	-14,911	-8,850	4,931	-9,136	-11,647	-6,914	-12,011	3.66%
YoY %	-68.49%	-279.48%	153.97%	21.56%	-68.46%	42.44%	-	-
Horiz. %	124.14%	73.68%	-41.05%	76.06%	96.97%	57.56%	100.00%	-
NP	30,440	24,090	38,989	31,234	33,340	19,416	34,057	-1.85%
YoY %	26.36%	-38.21%	24.83%	-6.32%	71.71%	-42.99%	-	-
Horiz. %	89.38%	70.73%	114.48%	91.71%	97.89%	57.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,440	24,090	38,989	31,234	33,340	19,416	34,057	-1.85%
YoY %	26.36%	-38.21%	24.83%	-6.32%	71.71%	-42.99%	-	-
Horiz. %	89.38%	70.73%	114.48%	91.71%	97.89%	57.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.88%	26.87%	-14.48%	22.63%	25.89%	26.26%	26.07%	-
YoY %	22.37%	285.57%	-163.99%	-12.59%	-1.41%	0.73%	-	-
Horiz. %	126.12%	103.07%	-55.54%	86.80%	99.31%	100.73%	100.00%	-
Total Cost	108,594	99,251	80,530	88,023	74,214	83,596	76,290	6.05%
YoY %	9.41%	23.25%	-8.51%	18.61%	-11.22%	9.58%	-	-
Horiz. %	142.34%	130.10%	105.56%	115.38%	97.28%	109.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,149,678	1,177,784	652,799	826,641	828,343	844,175	873,876	4.67%
YoY %	-2.39%	80.42%	-21.03%	-0.21%	-1.88%	-3.40%	-	-
Horiz. %	131.56%	134.78%	74.70%	94.59%	94.79%	96.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	27,600	34,500	29,990	29,994	29,982	30,024	29,614	-1.16%
YoY %	-20.00%	15.04%	-0.01%	0.04%	-0.14%	1.38%	-	-
Horiz. %	93.20%	116.50%	101.27%	101.28%	101.24%	101.38%	100.00%	-
Div Payout %	90.67%	143.21%	76.92%	96.03%	89.93%	154.64%	86.96%	-
YoY %	-36.69%	86.18%	-19.90%	6.78%	-41.85%	77.83%	-	-
Horiz. %	104.27%	164.68%	88.45%	110.43%	103.42%	177.83%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	1,149,678	1,177,784	652,799	826,641	828,343	844,175	873,876	4.67%
YoY %	-2.39%	80.42%	-21.03%	-0.21%	-1.88%	-3.40%	-	-
Horiz. %	131.56%	134.78%	74.70%	94.59%	94.79%	96.60%	100.00%	-
NOSH	460,000	460,000	399,876	399,923	399,760	400,329	400,199	2.34%
YoY %	0.00%	15.04%	-0.01%	0.04%	-0.14%	0.03%	-	-
Horiz. %	114.94%	114.94%	99.92%	99.93%	99.89%	100.03%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	21.89%	19.53%	32.62%	26.19%	31.00%	18.85%	30.86%	-
YoY %	12.08%	-40.13%	24.55%	-15.52%	64.46%	-38.92%	-	-
Horiz. %	70.93%	63.29%	105.70%	84.87%	100.45%	61.08%	100.00%	-
ROE	2.65%	2.05%	5.97%	3.78%	4.02%	2.30%	3.90%	-
YoY %	29.27%	-65.66%	57.94%	-5.97%	74.78%	-41.03%	-	-
Horiz. %	67.95%	52.56%	153.08%	96.92%	103.08%	58.97%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	30.22	26.81	29.89	29.82	26.90	25.73	27.57	1.54%
YoY %	12.72%	-10.30%	0.23%	10.86%	4.55%	-6.67%	-	-
Horiz. %	109.61%	97.24%	108.41%	108.16%	97.57%	93.33%	100.00%	-
EPS	6.62	5.73	9.75	7.81	8.34	4.85	8.51	-4.09%
YoY %	15.53%	-41.23%	24.84%	-6.35%	71.96%	-43.01%	-	-
Horiz. %	77.79%	67.33%	114.57%	91.77%	98.00%	56.99%	100.00%	-
DPS	6.00	7.50	7.50	7.50	7.50	7.50	7.40	-3.43%
YoY %	-20.00%	0.00%	0.00%	0.00%	0.00%	1.35%	-	-
Horiz. %	81.08%	101.35%	101.35%	101.35%	101.35%	101.35%	100.00%	-
NAPS	2.4993	2.5604	1.6325	2.067	2.0721	2.1087	2.1836	2.27%
YoY %	-2.39%	56.84%	-21.02%	-0.25%	-1.74%	-3.43%	-	-
Horiz. %	114.46%	117.26%	74.76%	94.66%	94.89%	96.57%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 399,923
RPS	30.22	26.81	25.98	25.93	23.38	22.39	23.99	3.92%
YoY %	12.72%	3.19%	0.19%	10.91%	4.42%	-6.67%	-	-
Horiz. %	125.97%	111.75%	108.30%	108.09%	97.46%	93.33%	100.00%	-
EPS	6.62	5.73	8.48	6.79	7.25	4.22	7.40	-1.83%
YoY %	15.53%	-32.43%	24.89%	-6.34%	71.80%	-42.97%	-	-
Horiz. %	89.46%	77.43%	114.59%	91.76%	97.97%	57.03%	100.00%	-
DPS	6.00	7.50	6.52	6.52	6.52	6.53	6.44	-1.17%
YoY %	-20.00%	15.03%	0.00%	0.00%	-0.15%	1.40%	-	-
Horiz. %	93.17%	116.46%	101.24%	101.24%	101.24%	101.40%	100.00%	-
NAPS	2.4993	2.5604	1.4191	1.797	1.8007	1.8352	1.8997	4.67%
YoY %	-2.39%	80.42%	-21.03%	-0.21%	-1.88%	-3.40%	-	-
Horiz. %	131.56%	134.78%	74.70%	94.59%	94.79%	96.60%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.25	7.18	7.00	6.69	6.35	6.05	6.30	-
P/RPS	23.99	26.78	23.42	22.43	23.60	23.51	22.85	0.81%
YoY %	-10.42%	14.35%	4.41%	-4.96%	0.38%	2.89%	-	-
Horiz. %	104.99%	117.20%	102.49%	98.16%	103.28%	102.89%	100.00%	-
P/EPS	109.56	137.10	71.79	85.66	76.14	124.74	74.03	6.74%
YoY %	-20.09%	90.97%	-16.19%	12.50%	-38.96%	68.50%	-	-
Horiz. %	147.99%	185.20%	96.97%	115.71%	102.85%	168.50%	100.00%	-
EY	0.91	0.73	1.39	1.17	1.31	0.80	1.35	-6.35%
YoY %	24.66%	-47.48%	18.80%	-10.69%	63.75%	-40.74%	-	-
Horiz. %	67.41%	54.07%	102.96%	86.67%	97.04%	59.26%	100.00%	-
DY	0.83	1.04	1.07	1.12	1.18	1.24	1.17	-5.55%
YoY %	-20.19%	-2.80%	-4.46%	-5.08%	-4.84%	5.98%	-	-
Horiz. %	70.94%	88.89%	91.45%	95.73%	100.85%	105.98%	100.00%	-
P/NAPS	2.90	2.80	4.29	3.24	3.06	2.87	2.89	0.05%
YoY %	3.57%	-34.73%	32.41%	5.88%	6.62%	-0.69%	-	-
Horiz. %	100.35%	96.89%	148.44%	112.11%	105.88%	99.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/14	29/08/13	30/08/12	25/08/11	27/08/10	27/08/09	29/08/08	-
Price	7.10	7.78	7.01	6.80	6.86	6.10	5.85	-
P/RPS	23.49	29.02	23.45	22.80	25.50	23.71	21.22	1.70%
YoY %	-19.06%	23.75%	2.85%	-10.59%	7.55%	11.73%	-	-
Horiz. %	110.70%	136.76%	110.51%	107.45%	120.17%	111.73%	100.00%	-
P/EPS	107.29	148.56	71.90	87.07	82.25	125.77	68.74	7.69%
YoY %	-27.78%	106.62%	-17.42%	5.86%	-34.60%	82.96%	-	-
Horiz. %	156.08%	216.12%	104.60%	126.67%	119.65%	182.96%	100.00%	-
EY	0.93	0.67	1.39	1.15	1.22	0.80	1.45	-7.13%
YoY %	38.81%	-51.80%	20.87%	-5.74%	52.50%	-44.83%	-	-
Horiz. %	64.14%	46.21%	95.86%	79.31%	84.14%	55.17%	100.00%	-
DY	0.85	0.96	1.07	1.10	1.09	1.23	1.26	-6.34%
YoY %	-11.46%	-10.28%	-2.73%	0.92%	-11.38%	-2.38%	-	-
Horiz. %	67.46%	76.19%	84.92%	87.30%	86.51%	97.62%	100.00%	-
P/NAPS	2.84	3.04	4.29	3.29	3.31	2.89	2.68	0.97%
YoY %	-6.58%	-29.14%	30.40%	-0.60%	14.53%	7.84%	-	-
Horiz. %	105.97%	113.43%	160.07%	122.76%	123.51%	107.84%	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

The Turtle Strategy Story (EP3): Implementing the strategy using the MQ Trader System!

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

926

YTLPOWR

YTL POWER INTERNATIONAL BHD

709

PTRANS

PERAK TRANSIT BERHAD

692

HLIND

HONG LEONG INDUSTRIES BHD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

653

NOTION

NOTION VTEC BHD

573

MYEG

MY E.G. SERVICES BHD

496

GENTING

GENTING BHD

460

PBBANK

PUBLIC BANK BHD

458

Daily Stocks

HSI-CXF

0.08

-0.03

147,003,600

HSI-CXV

0.11

-0.035

132,481,000

HSI-HWE

0.175

+0.02

109,641,200

HSI-HUZ

0.24

+0.05

107,181,300

MYEG

0.98

-0.04

92,892,400

YNHPROP

0.50

-0.105

91,881,800

AHB-WC

0.07

0.00

83,307,200

DNEX

0.44

-0.025

68,767,700

HSI-CV7

0.04

-0.015

55,149,500

1.25

+0.01

52,107,300

More active Stocks

THETA

1.73

+0.25

19,788,100

PENTA

5.08

+0.15

4,021,500

AIRPORT

9.75

+0.15

1,709,300

PTT

2.35

+0.12

2,964,700

UTDPLT

24.20

+0.12

83,800

YOCB

2.31

+0.10

28,200

HSI-HUY

0.80

+0.10

10,000

HSI-HWU

0.75

+0.095

191,200

HSI-HWX

0.745

+0.09

8,800

IJM

3.05

+0.08

14,861,600

More gainer Stocks

KLK

20.36

-0.32

646,400

AMBANK-C46

0.075

-0.275

1,400,000

HSI-CXU

0.295

-0.275

59,700

HEIM

22.14

-0.24

362,400

HLFG

17.24

-0.16

45,000

PCHEM

6.37

-0.15

1,619,500

KHIND

2.65

-0.15

2,000

HSI-CXT

0.725

-0.135

23,600

AMWAY

6.93

-0.13

35,900

NIKKEI-CC

0.065

-0.125

30,000

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