[BIPORT] YoY TTM 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
TTM Result
Revenue	539,663	515,650	493,497	530,633	445,469	439,387	434,358	3.68%
YoY %	4.66%	4.49%	-7.00%	19.12%	1.38%	1.16%	-	-
Horiz. %	124.24%	118.72%	113.62%	122.16%	102.56%	101.16%	100.00%	-
PBT	197,450	172,963	180,200	179,757	182,570	182,124	192,252	0.44%
YoY %	14.16%	-4.02%	0.25%	-1.54%	0.24%	-5.27%	-	-
Horiz. %	102.70%	89.97%	93.73%	93.50%	94.96%	94.73%	100.00%	-
Tax	-28,762	-48,834	1,562	-42,698	-47,218	-47,861	-53,866	-9.92%
YoY %	41.10%	-3,226.38%	103.66%	9.57%	1.34%	11.15%	-	-
Horiz. %	53.40%	90.66%	-2.90%	79.27%	87.66%	88.85%	100.00%	-
NP	168,688	124,129	181,762	137,059	135,352	134,263	138,386	3.35%
YoY %	35.90%	-31.71%	32.62%	1.26%	0.81%	-2.98%	-	-
Horiz. %	121.90%	89.70%	131.34%	99.04%	97.81%	97.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	168,688	124,129	181,762	137,059	135,352	134,263	138,386	3.35%
YoY %	35.90%	-31.71%	32.62%	1.26%	0.81%	-2.98%	-	-
Horiz. %	121.90%	89.70%	131.34%	99.04%	97.81%	97.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.57%	28.23%	-0.87%	23.75%	25.86%	26.28%	28.02%	-
YoY %	-48.39%	3,344.83%	-103.66%	-8.16%	-1.60%	-6.21%	-	-
Horiz. %	52.00%	100.75%	-3.10%	84.76%	92.29%	93.79%	100.00%	-
Total Cost	370,975	391,521	311,735	393,574	310,117	305,124	295,972	3.83%
YoY %	-5.25%	25.59%	-20.79%	26.91%	1.64%	3.09%	-	-
Horiz. %	125.34%	132.28%	105.33%	132.98%	104.78%	103.09%	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	96,600	94,500	89,995	90,007	119,988	89,204	149,603	-7.02%
YoY %	2.22%	5.01%	-0.01%	-24.99%	34.51%	-40.37%	-	-
Horiz. %	64.57%	63.17%	60.16%	60.16%	80.20%	59.63%	100.00%	-
Div Payout %	57.27%	76.13%	49.51%	65.67%	88.65%	66.44%	108.11%	-
YoY %	-24.77%	53.77%	-24.61%	-25.92%	33.43%	-38.54%	-	-
Horiz. %	52.97%	70.42%	45.80%	60.74%	82.00%	61.46%	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	31.26%	24.07%	36.83%	25.83%	30.38%	30.56%	31.86%	-
YoY %	29.87%	-34.65%	42.59%	-14.98%	-0.59%	-4.08%	-	-
Horiz. %	98.12%	75.55%	115.60%	81.07%	95.35%	95.92%	100.00%	-
ROE	14.67%	10.54%	27.84%	16.58%	16.34%	15.90%	15.84%	-
YoY %	39.18%	-62.14%	67.91%	1.47%	2.77%	0.38%	-	-
Horiz. %	92.61%	66.54%	175.76%	104.67%	103.16%	100.38%	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	117.32	112.10	123.41	132.68	111.43	109.76	108.54	1.30%
YoY %	4.66%	-9.16%	-6.99%	19.07%	1.52%	1.12%	-	-
Horiz. %	108.09%	103.28%	113.70%	122.24%	102.66%	101.12%	100.00%	-
EPS	36.67	26.98	45.45	34.27	33.86	33.54	34.58	0.98%
YoY %	35.92%	-40.64%	32.62%	1.21%	0.95%	-3.01%	-	-
Horiz. %	106.04%	78.02%	131.43%	99.10%	97.92%	96.99%	100.00%	-
DPS	21.00	20.54	22.50	22.50	30.00	22.30	37.40	-9.16%
YoY %	2.24%	-8.71%	0.00%	-25.00%	34.53%	-40.37%	-	-
Horiz. %	56.15%	54.92%	60.16%	60.16%	80.21%	59.63%	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	117.32	112.10	107.28	115.36	96.84	95.52	94.43	3.68%
YoY %	4.66%	4.49%	-7.00%	19.12%	1.38%	1.15%	-	-
Horiz. %	124.24%	118.71%	113.61%	122.16%	102.55%	101.15%	100.00%	-
EPS	36.67	26.98	39.51	29.80	29.42	29.19	30.08	3.35%
YoY %	35.92%	-31.71%	32.58%	1.29%	0.79%	-2.96%	-	-
Horiz. %	121.91%	89.69%	131.35%	99.07%	97.81%	97.04%	100.00%	-
DPS	21.00	20.54	19.56	19.57	26.08	19.39	32.52	-7.02%
YoY %	2.24%	5.01%	-0.05%	-24.96%	34.50%	-40.38%	-	-
Horiz. %	64.58%	63.16%	60.15%	60.18%	80.20%	59.62%	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	6.18	6.41	5.67	5.04	5.70	5.51	5.80	1.06%
YoY %	-3.59%	13.05%	12.50%	-11.58%	3.45%	-5.00%	-	-
Horiz. %	106.55%	110.52%	97.76%	86.90%	98.28%	95.00%	100.00%	-
P/EPS	19.77	26.61	15.40	19.52	18.75	18.04	18.22	1.36%
YoY %	-25.70%	72.79%	-21.11%	4.11%	3.94%	-0.99%	-	-
Horiz. %	108.51%	146.05%	84.52%	107.14%	102.91%	99.01%	100.00%	-
EY	5.06	3.76	6.49	5.12	5.33	5.54	5.49	-1.34%
YoY %	34.57%	-42.06%	26.76%	-3.94%	-3.79%	0.91%	-	-
Horiz. %	92.17%	68.49%	118.21%	93.26%	97.09%	100.91%	100.00%	-
DY	2.90	2.86	3.21	3.36	4.72	3.69	5.94	-11.25%
YoY %	1.40%	-10.90%	-4.46%	-28.81%	27.91%	-37.88%	-	-
Horiz. %	48.82%	48.15%	54.04%	56.57%	79.46%	62.12%	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	6.05	6.94	5.68	5.12	6.16	5.56	5.39	1.94%
YoY %	-12.82%	22.18%	10.94%	-16.88%	10.79%	3.15%	-	-
Horiz. %	112.24%	128.76%	105.38%	94.99%	114.29%	103.15%	100.00%	-
P/EPS	19.36	28.83	15.42	19.84	20.26	18.19	16.92	2.26%
YoY %	-32.85%	86.96%	-22.28%	-2.07%	11.38%	7.51%	-	-
Horiz. %	114.42%	170.39%	91.13%	117.26%	119.74%	107.51%	100.00%	-
EY	5.16	3.47	6.48	5.04	4.94	5.50	5.91	-2.23%
YoY %	48.70%	-46.45%	28.57%	2.02%	-10.18%	-6.94%	-	-
Horiz. %	87.31%	58.71%	109.64%	85.28%	83.59%	93.06%	100.00%	-
DY	2.96	2.64	3.21	3.31	4.37	3.66	6.39	-12.03%
YoY %	12.12%	-17.76%	-3.02%	-24.26%	19.40%	-42.72%	-	-
Horiz. %	46.32%	41.31%	50.23%	51.80%	68.39%	57.28%	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 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