[BIPORT] YoY Quarter Result on 30-Sep-2016 [#3]

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Quarter Result
Revenue	173,960	161,969	178,185	138,431	130,788	133,411	132,566	4.63%
YoY %	7.40%	-9.10%	28.72%	5.84%	-1.97%	0.64%	-	-
Horiz. %	131.23%	122.18%	134.41%	104.42%	98.66%	100.64%	100.00%	-
PBT	44,349	34,567	49,249	48,930	41,193	43,794	50,315	-2.08%
YoY %	28.30%	-29.81%	0.65%	18.78%	-5.94%	-12.96%	-	-
Horiz. %	88.14%	68.70%	97.88%	97.25%	81.87%	87.04%	100.00%	-
Tax	-19,661	-16,031	-14,502	-12,321	-11,964	-9,107	-6,586	19.98%
YoY %	-22.64%	-10.54%	-17.70%	-2.98%	-31.37%	-38.28%	-	-
Horiz. %	298.53%	243.41%	220.19%	187.08%	181.66%	138.28%	100.00%	-
NP	24,688	18,536	34,747	36,609	29,229	34,687	43,729	-9.08%
YoY %	33.19%	-46.65%	-5.09%	25.25%	-15.74%	-20.68%	-	-
Horiz. %	56.46%	42.39%	79.46%	83.72%	66.84%	79.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,688	18,536	34,747	36,609	29,229	34,687	43,729	-9.08%
YoY %	33.19%	-46.65%	-5.09%	25.25%	-15.74%	-20.68%	-	-
Horiz. %	56.46%	42.39%	79.46%	83.72%	66.84%	79.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.33%	46.38%	29.45%	25.18%	29.04%	20.80%	13.09%	-
YoY %	-4.42%	57.49%	16.96%	-13.29%	39.62%	58.90%	-	-
Horiz. %	338.66%	354.32%	224.98%	192.36%	221.85%	158.90%	100.00%	-
Total Cost	149,272	143,433	143,438	101,822	101,559	98,724	88,837	9.03%
YoY %	4.07%	-0.00%	40.87%	0.26%	2.87%	11.13%	-	-
Horiz. %	168.03%	161.46%	161.46%	114.62%	114.32%	111.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,286,114	1,199,817	1,192,182	1,141,076	1,165,225	1,157,175	1,141,536	2.00%
YoY %	7.19%	0.64%	4.48%	-2.07%	0.70%	1.37%	-	-
Horiz. %	112.67%	105.11%	104.44%	99.96%	102.08%	101.37%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Dividend
Div	18,400	9,200	18,400	27,600	18,400	27,600	34,500	-9.94%
YoY %	100.00%	-50.00%	-33.33%	50.00%	-33.33%	-20.00%	-	-
Horiz. %	53.33%	26.67%	53.33%	80.00%	53.33%	80.00%	100.00%	-
Div Payout %	74.53%	49.63%	52.95%	75.39%	62.95%	79.57%	78.90%	-
YoY %	50.17%	-6.27%	-29.77%	19.76%	-20.89%	0.85%	-	-
Horiz. %	94.46%	62.90%	67.11%	95.55%	79.78%	100.85%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Equity
Net Worth	1,286,114	1,199,817	1,192,182	1,141,076	1,165,225	1,157,175	1,141,536	2.00%
YoY %	7.19%	0.64%	4.48%	-2.07%	0.70%	1.37%	-	-
Horiz. %	112.67%	105.11%	104.44%	99.96%	102.08%	101.37%	100.00%	-
NOSH	460,000	460,000	460,000	460,000	460,000	460,000	460,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Ratio Analysis
NP Margin	14.19%	11.44%	19.50%	26.45%	22.35%	26.00%	32.99%	-
YoY %	24.04%	-41.33%	-26.28%	18.34%	-14.04%	-21.19%	-	-
Horiz. %	43.01%	34.68%	59.11%	80.18%	67.75%	78.81%	100.00%	-
ROE	1.92%	1.54%	2.91%	3.21%	2.51%	3.00%	3.83%	-
YoY %	24.68%	-47.08%	-9.35%	27.89%	-16.33%	-21.67%	-	-
Horiz. %	50.13%	40.21%	75.98%	83.81%	65.54%	78.33%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Per Share
RPS	37.82	35.21	38.74	30.09	28.43	29.00	28.82	4.63%
YoY %	7.41%	-9.11%	28.75%	5.84%	-1.97%	0.62%	-	-
Horiz. %	131.23%	122.17%	134.42%	104.41%	98.65%	100.62%	100.00%	-
EPS	5.37	4.03	7.55	7.96	6.35	7.54	9.51	-9.08%
YoY %	33.25%	-46.62%	-5.15%	25.35%	-15.78%	-20.72%	-	-
Horiz. %	56.47%	42.38%	79.39%	83.70%	66.77%	79.28%	100.00%	-
DPS	4.00	2.00	4.00	6.00	4.00	6.00	7.50	-9.94%
YoY %	100.00%	-50.00%	-33.33%	50.00%	-33.33%	-20.00%	-	-
Horiz. %	53.33%	26.67%	53.33%	80.00%	53.33%	80.00%	100.00%	-
NAPS	2.7959	2.6083	2.5917	2.4806	2.5331	2.5156	2.4816	2.00%
YoY %	7.19%	0.64%	4.48%	-2.07%	0.70%	1.37%	-	-
Horiz. %	112.67%	105.11%	104.44%	99.96%	102.08%	101.37%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Adjusted Per Share Value based on latest NOSH - 460,000
RPS	37.82	35.21	38.74	30.09	28.43	29.00	28.82	4.63%
YoY %	7.41%	-9.11%	28.75%	5.84%	-1.97%	0.62%	-	-
Horiz. %	131.23%	122.17%	134.42%	104.41%	98.65%	100.62%	100.00%	-
EPS	5.37	4.03	7.55	7.96	6.35	7.54	9.51	-9.08%
YoY %	33.25%	-46.62%	-5.15%	25.35%	-15.78%	-20.72%	-	-
Horiz. %	56.47%	42.38%	79.39%	83.70%	66.77%	79.28%	100.00%	-
DPS	4.00	2.00	4.00	6.00	4.00	6.00	7.50	-9.94%
YoY %	100.00%	-50.00%	-33.33%	50.00%	-33.33%	-20.00%	-	-
Horiz. %	53.33%	26.67%	53.33%	80.00%	53.33%	80.00%	100.00%	-
NAPS	2.7959	2.6083	2.5917	2.4806	2.5331	2.5156	2.4816	2.00%
YoY %	7.19%	0.64%	4.48%	-2.07%	0.70%	1.37%	-	-
Horiz. %	112.67%	105.11%	104.44%	99.96%	102.08%	101.37%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	-
Price	3.75	5.23	5.89	6.65	6.50	7.00	7.72	-
P/RPS	9.92	14.85	15.21	22.10	22.86	24.14	26.79	-15.25%
YoY %	-33.20%	-2.37%	-31.18%	-3.32%	-5.30%	-9.89%	-	-
Horiz. %	37.03%	55.43%	56.77%	82.49%	85.33%	90.11%	100.00%	-
P/EPS	69.87	129.79	77.98	83.56	102.30	92.83	81.21	-2.47%
YoY %	-46.17%	66.44%	-6.68%	-18.32%	10.20%	14.31%	-	-
Horiz. %	86.04%	159.82%	96.02%	102.89%	125.97%	114.31%	100.00%	-
EY	1.43	0.77	1.28	1.20	0.98	1.08	1.23	2.54%
YoY %	85.71%	-39.84%	6.67%	22.45%	-9.26%	-12.20%	-	-
Horiz. %	116.26%	62.60%	104.07%	97.56%	79.67%	87.80%	100.00%	-
DY	1.07	0.38	0.68	0.90	0.62	0.86	0.97	1.64%
YoY %	181.58%	-44.12%	-24.44%	45.16%	-27.91%	-11.34%	-	-
Horiz. %	110.31%	39.18%	70.10%	92.78%	63.92%	88.66%	100.00%	-
P/NAPS	1.34	2.01	2.27	2.68	2.57	2.78	3.11	-13.08%
YoY %	-33.33%	-11.45%	-15.30%	4.28%	-7.55%	-10.61%	-	-
Horiz. %	43.09%	64.63%	72.99%	86.17%	82.64%	89.39%	100.00%	-

	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	CAGR
Price Multiplier on Announcement Date
Date	29/11/19	23/11/18	29/11/17	21/11/16	09/11/15	27/11/14	28/11/13	-
Price	4.16	5.00	6.05	6.28	6.83	6.97	7.55	-
P/RPS	11.00	14.20	15.62	20.87	24.02	24.03	26.20	-13.46%
YoY %	-22.54%	-9.09%	-25.16%	-13.11%	-0.04%	-8.28%	-	-
Horiz. %	41.98%	54.20%	59.62%	79.66%	91.68%	91.72%	100.00%	-
P/EPS	77.51	124.08	80.09	78.91	107.49	92.43	79.42	-0.40%
YoY %	-37.53%	54.93%	1.50%	-26.59%	16.29%	16.38%	-	-
Horiz. %	97.60%	156.23%	100.84%	99.36%	135.34%	116.38%	100.00%	-
EY	1.29	0.81	1.25	1.27	0.93	1.08	1.26	0.39%
YoY %	59.26%	-35.20%	-1.57%	36.56%	-13.89%	-14.29%	-	-
Horiz. %	102.38%	64.29%	99.21%	100.79%	73.81%	85.71%	100.00%	-
DY	0.96	0.40	0.66	0.96	0.59	0.86	0.99	-0.51%
YoY %	140.00%	-39.39%	-31.25%	62.71%	-31.40%	-13.13%	-	-
Horiz. %	96.97%	40.40%	66.67%	96.97%	59.60%	86.87%	100.00%	-
P/NAPS	1.49	1.92	2.33	2.53	2.70	2.77	3.04	-11.20%
YoY %	-22.40%	-17.60%	-7.91%	-6.30%	-2.53%	-8.88%	-	-
Horiz. %	49.01%	63.16%	76.64%	83.22%	88.82%	91.12%	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 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 15:30:00

EMA 5

30 Mins

BUY

2024-05-28 15:25:00

EMA 5

5 Mins

BUY

2024-05-28 15:25:00

ADX

5 Mins

BUY

2024-05-28 15:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-28 15:25:00

TURTLE SYSTEM 55

5 Mins

BUY

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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

423

DNEX

DAGANG NEXCHANGE BERHAD

410

RANHILL

RANHILL UTILITIES BERHAD

337

JCY

JCY INTERNATIONAL BERHAD

308

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

286

MPI

MALAYSIAN PACIFIC INDUSTRIES

276

MYEG

MY E.G. SERVICES BHD

236

MAYBANK

MALAYAN BANKING BHD

232

Daily Stocks

HSI-HUZ

0.225

0.00

200,432,100

HSI-CXG

0.13

-0.01

175,146,800

INIX-OR

0.02

0.00

141,839,900

ANEKA-WA

0.07

-0.085

137,293,500

AHB

0.15

-0.05

119,873,900

GHLSYS

1.05

+0.04

117,841,900

ANEKA

0.195

-0.11

81,052,100

AHB-WC

0.04

-0.005

78,800,900

EDUSPEC-OR

0.005

0.00

75,002,700

SMART

0.46

+0.06

74,072,900

More active Stocks

DLADY

35.42

+1.66

97,500

NESTLE

127.90

+0.50

79,700

GCB

4.35

+0.49

24,731,900

PIE

6.25

+0.35

1,558,900

PARAGON

3.46

+0.32

491,800

MPI

38.88

+0.32

404,200

SP500-C42

0.995

+0.225

5,000

GCB-C5

1.24

+0.18

1,048,600

HSI-CVJ

0.275

+0.16

27,300

CCK-CA

0.305

+0.155

1,000,000

More gainer Stocks

CARLSBG

19.48

-0.42

340,000

PETDAG

19.56

-0.40

658,800

ALLIANZ

22.46

-0.34

21,700

SBAGAN

6.53

-0.25

43,800

HSI-CXE

0.795

-0.225

22,000

RANHILL

1.35

-0.22

70,669,300

ORIENT

6.97

-0.18

1,220,900

KLUANG

6.30

-0.18

24,000

HSI-CVW

0.375

-0.17

180,000

ULICORP

1.71

-0.16

4,845,000

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