[BIPORT] YoY TTM Result on 30-Jun-2007 [#2]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	445,469	439,387	434,358	409,332	379,560	381,232	339,958	4.60%
YoY %	1.38%	1.16%	6.11%	7.84%	-0.44%	12.14%	-	-
Horiz. %	131.04%	129.25%	127.77%	120.41%	111.65%	112.14%	100.00%	-
PBT	182,570	182,124	192,252	191,651	150,616	163,378	148,284	3.52%
YoY %	0.24%	-5.27%	0.31%	27.24%	-7.81%	10.18%	-	-
Horiz. %	123.12%	122.82%	129.65%	129.25%	101.57%	110.18%	100.00%	-
Tax	-47,218	-47,861	-53,866	-52,912	-43,520	-45,062	-40,771	2.47%
YoY %	1.34%	11.15%	-1.80%	-21.58%	3.42%	-10.52%	-	-
Horiz. %	115.81%	117.39%	132.12%	129.78%	106.74%	110.52%	100.00%	-
NP	135,352	134,263	138,386	138,739	107,096	118,316	107,513	3.91%
YoY %	0.81%	-2.98%	-0.25%	29.55%	-9.48%	10.05%	-	-
Horiz. %	125.89%	124.88%	128.72%	129.04%	99.61%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,352	134,263	138,386	138,739	107,096	118,316	107,513	3.91%
YoY %	0.81%	-2.98%	-0.25%	29.55%	-9.48%	10.05%	-	-
Horiz. %	125.89%	124.88%	128.72%	129.04%	99.61%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	26.28%	28.02%	27.61%	28.89%	27.58%	27.50%	-
YoY %	-1.60%	-6.21%	1.48%	-4.43%	4.75%	0.29%	-	-
Horiz. %	94.04%	95.56%	101.89%	100.40%	105.05%	100.29%	100.00%	-
Total Cost	310,117	305,124	295,972	270,593	272,464	262,916	232,445	4.91%
YoY %	1.64%	3.09%	9.38%	-0.69%	3.63%	13.11%	-	-
Horiz. %	133.42%	131.27%	127.33%	116.41%	117.22%	113.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	828,343	844,175	873,876	897,540	902,959	885,248	837,952	-0.19%
YoY %	-1.88%	-3.40%	-2.64%	-0.60%	2.00%	5.64%	-	-
Horiz. %	98.85%	100.74%	104.29%	107.11%	107.76%	105.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	119,988	89,204	149,603	120,027	59,977	59,998	80,013	6.98%
YoY %	34.51%	-40.37%	24.64%	100.12%	-0.04%	-25.01%	-	-
Horiz. %	149.96%	111.49%	186.97%	150.01%	74.96%	74.99%	100.00%	-
Div Payout %	88.65%	66.44%	108.11%	86.51%	56.00%	50.71%	74.42%	-
YoY %	33.43%	-38.54%	24.97%	54.48%	10.43%	-31.86%	-	-
Horiz. %	119.12%	89.28%	145.27%	116.25%	75.25%	68.14%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	828,343	844,175	873,876	897,540	902,959	885,248	837,952	-0.19%
YoY %	-1.88%	-3.40%	-2.64%	-0.60%	2.00%	5.64%	-	-
Horiz. %	98.85%	100.74%	104.29%	107.11%	107.76%	105.64%	100.00%	-
NOSH	399,760	400,329	400,199	400,205	399,751	400,130	400,130	-0.01%
YoY %	-0.14%	0.03%	-0.00%	0.11%	-0.09%	0.00%	-	-
Horiz. %	99.91%	100.05%	100.02%	100.02%	99.91%	100.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	30.38%	30.56%	31.86%	33.89%	28.22%	31.04%	31.63%	-
YoY %	-0.59%	-4.08%	-5.99%	20.09%	-9.09%	-1.87%	-	-
Horiz. %	96.05%	96.62%	100.73%	107.15%	89.22%	98.13%	100.00%	-
ROE	16.34%	15.90%	15.84%	15.46%	11.86%	13.37%	12.83%	-
YoY %	2.77%	0.38%	2.46%	30.35%	-11.29%	4.21%	-	-
Horiz. %	127.36%	123.93%	123.46%	120.50%	92.44%	104.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	111.43	109.76	108.54	102.28	94.95	95.28	84.96	4.62%
YoY %	1.52%	1.12%	6.12%	7.72%	-0.35%	12.15%	-	-
Horiz. %	131.16%	129.19%	127.75%	120.39%	111.76%	112.15%	100.00%	-
EPS	33.86	33.54	34.58	34.67	26.79	29.57	26.87	3.92%
YoY %	0.95%	-3.01%	-0.26%	29.41%	-9.40%	10.05%	-	-
Horiz. %	126.01%	124.82%	128.69%	129.03%	99.70%	110.05%	100.00%	-
DPS	30.00	22.30	37.40	30.00	15.00	15.00	20.00	6.98%
YoY %	34.53%	-40.37%	24.67%	100.00%	0.00%	-25.00%	-	-
Horiz. %	150.00%	111.50%	187.00%	150.00%	75.00%	75.00%	100.00%	-
NAPS	2.0721	2.1087	2.1836	2.2427	2.2588	2.2124	2.0942	-0.17%
YoY %	-1.74%	-3.43%	-2.64%	-0.71%	2.10%	5.64%	-	-
Horiz. %	98.94%	100.69%	104.27%	107.09%	107.86%	105.64%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 400,205
RPS	96.84	95.52	94.43	88.99	82.51	82.88	73.90	4.60%
YoY %	1.38%	1.15%	6.11%	7.85%	-0.45%	12.15%	-	-
Horiz. %	131.04%	129.26%	127.78%	120.42%	111.65%	112.15%	100.00%	-
EPS	29.42	29.19	30.08	30.16	23.28	25.72	23.37	3.90%
YoY %	0.79%	-2.96%	-0.27%	29.55%	-9.49%	10.06%	-	-
Horiz. %	125.89%	124.90%	128.71%	129.05%	99.61%	110.06%	100.00%	-
DPS	26.08	19.39	32.52	26.09	13.04	13.04	17.39	6.98%
YoY %	34.50%	-40.38%	24.65%	100.08%	0.00%	-25.01%	-	-
Horiz. %	149.97%	111.50%	187.00%	150.03%	74.99%	74.99%	100.00%	-
NAPS	1.8007	1.8352	1.8997	1.9512	1.963	1.9245	1.8216	-0.19%
YoY %	-1.88%	-3.40%	-2.64%	-0.60%	2.00%	5.65%	-	-
Horiz. %	98.85%	100.75%	104.29%	107.11%	107.76%	105.65%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	6.35	6.05	6.30	6.00	4.80	4.50	3.36	-
P/RPS	5.70	5.51	5.80	5.87	5.06	4.72	3.95	6.30%
YoY %	3.45%	-5.00%	-1.19%	16.01%	7.20%	19.49%	-	-
Horiz. %	144.30%	139.49%	146.84%	148.61%	128.10%	119.49%	100.00%	-
P/EPS	18.75	18.04	18.22	17.31	17.92	15.22	12.50	6.98%
YoY %	3.94%	-0.99%	5.26%	-3.40%	17.74%	21.76%	-	-
Horiz. %	150.00%	144.32%	145.76%	138.48%	143.36%	121.76%	100.00%	-
EY	5.33	5.54	5.49	5.78	5.58	6.57	8.00	-6.54%
YoY %	-3.79%	0.91%	-5.02%	3.58%	-15.07%	-17.87%	-	-
Horiz. %	66.62%	69.25%	68.62%	72.25%	69.75%	82.12%	100.00%	-
DY	4.72	3.69	5.94	5.00	3.13	3.33	5.95	-3.78%
YoY %	27.91%	-37.88%	18.80%	59.74%	-6.01%	-44.03%	-	-
Horiz. %	79.33%	62.02%	99.83%	84.03%	52.61%	55.97%	100.00%	-
P/NAPS	3.06	2.87	2.89	2.68	2.13	2.03	1.60	11.40%
YoY %	6.62%	-0.69%	7.84%	25.82%	4.93%	26.87%	-	-
Horiz. %	191.25%	179.38%	180.62%	167.50%	133.12%	126.87%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	27/08/10	27/08/09	29/08/08	29/08/07	30/08/06	26/08/05	30/08/04	-
Price	6.86	6.10	5.85	6.00	4.80	4.62	3.30	-
P/RPS	6.16	5.56	5.39	5.87	5.06	4.85	3.88	8.00%
YoY %	10.79%	3.15%	-8.18%	16.01%	4.33%	25.00%	-	-
Horiz. %	158.76%	143.30%	138.92%	151.29%	130.41%	125.00%	100.00%	-
P/EPS	20.26	18.19	16.92	17.31	17.92	15.62	12.28	8.69%
YoY %	11.38%	7.51%	-2.25%	-3.40%	14.72%	27.20%	-	-
Horiz. %	164.98%	148.13%	137.79%	140.96%	145.93%	127.20%	100.00%	-
EY	4.94	5.50	5.91	5.78	5.58	6.40	8.14	-7.98%
YoY %	-10.18%	-6.94%	2.25%	3.58%	-12.81%	-21.38%	-	-
Horiz. %	60.69%	67.57%	72.60%	71.01%	68.55%	78.62%	100.00%	-
DY	4.37	3.66	6.39	5.00	3.13	3.25	6.06	-5.30%
YoY %	19.40%	-42.72%	27.80%	59.74%	-3.69%	-46.37%	-	-
Horiz. %	72.11%	60.40%	105.45%	82.51%	51.65%	53.63%	100.00%	-
P/NAPS	3.31	2.89	2.68	2.68	2.13	2.09	1.58	13.11%
YoY %	14.53%	7.84%	0.00%	25.82%	1.91%	32.28%	-	-
Horiz. %	209.49%	182.91%	169.62%	169.62%	134.81%	132.28%	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