[BIPORT] YoY Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -65.92%
YoY- -51.14%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 176,324 194,164 182,109 165,147 179,625 158,944 154,314 2.24%
PBT 28,557 29,419 29,933 16,365 33,628 15,972 40,565 -5.67%
Tax -4,807 -7,128 -10,012 -5,776 -11,957 -6,529 -16,768 -18.79%
NP 23,750 22,291 19,921 10,589 21,671 9,443 23,797 -0.03%
-
NP to SH 23,750 22,291 19,921 10,589 21,671 9,443 23,797 -0.03%
-
Tax Rate 16.83% 24.23% 33.45% 35.29% 35.56% 40.88% 41.34% -
Total Cost 152,574 171,873 162,188 154,558 157,954 149,501 130,517 2.63%
-
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,800 13,800 13,800 9,200 18,400 18,400 27,600 -10.90%
Div Payout % 58.11% 61.91% 69.27% 86.88% 84.91% 194.85% 115.98% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.47% 11.48% 10.94% 6.41% 12.06% 5.94% 15.42% -
ROE 1.34% 1.30% 1.42% 0.78% 1.69% 0.79% 2.02% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 38.33 42.21 39.59 35.90 39.05 34.55 33.55 2.24%
EPS 5.16 4.85 4.33 2.30 4.71 2.05 5.17 -0.03%
DPS 3.00 3.00 3.00 2.00 4.00 4.00 6.00 -10.90%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 38.33 42.21 39.59 35.90 39.05 34.55 33.55 2.24%
EPS 5.16 4.85 4.33 2.30 4.71 2.05 5.17 -0.03%
DPS 3.00 3.00 3.00 2.00 4.00 4.00 6.00 -10.90%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.06 5.39 4.35 4.20 4.90 5.52 6.07 -
P/RPS 13.20 12.77 10.99 11.70 12.55 15.98 18.09 -5.11%
P/EPS 98.00 111.23 100.45 182.45 104.01 268.90 117.33 -2.95%
EY 1.02 0.90 1.00 0.55 0.96 0.37 0.85 3.08%
DY 0.59 0.56 0.69 0.48 0.82 0.72 0.99 -8.26%
P/NAPS 1.31 1.44 1.43 1.43 1.76 2.13 2.37 -9.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 -
Price 5.15 5.20 4.58 3.95 3.98 5.45 5.96 -
P/RPS 13.44 12.32 11.57 11.00 10.19 15.77 17.77 -4.54%
P/EPS 99.75 107.31 105.76 171.59 84.48 265.49 115.21 -2.37%
EY 1.00 0.93 0.95 0.58 1.18 0.38 0.87 2.34%
DY 0.58 0.58 0.66 0.51 1.01 0.73 1.01 -8.82%
P/NAPS 1.34 1.39 1.51 1.34 1.43 2.11 2.33 -8.80%

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