[BIPORT] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -3.83%
YoY- 9.07%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 701,267 718,042 690,561 619,911 560,888 547,708 539,663 4.45%
PBT 157,267 225,337 164,583 218,187 182,839 172,117 197,450 -3.71%
Tax -47,477 -62,773 -45,079 -64,028 -41,501 -44,015 -28,762 8.70%
NP 109,790 162,564 119,504 154,159 141,338 128,102 168,688 -6.90%
-
NP to SH 109,790 162,564 119,504 154,159 141,338 128,102 168,688 -6.90%
-
Tax Rate 30.19% 27.86% 27.39% 29.35% 22.70% 25.57% 14.57% -
Total Cost 591,477 555,478 571,057 465,752 419,550 419,606 370,975 8.07%
-
Net Worth 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 2.75%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 46,000 36,800 59,800 82,800 73,600 82,800 96,600 -11.62%
Div Payout % 41.90% 22.64% 50.04% 53.71% 52.07% 64.64% 57.27% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 2.75%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 15.66% 22.64% 17.31% 24.87% 25.20% 23.39% 31.26% -
ROE 8.11% 12.70% 10.04% 13.11% 12.48% 11.10% 14.67% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.45 156.10 150.12 134.76 121.93 119.07 117.32 4.45%
EPS 23.87 35.34 25.98 33.51 30.73 27.85 36.67 -6.89%
DPS 10.00 8.00 13.00 18.00 16.00 18.00 21.00 -11.62%
NAPS 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 2.4993 2.75%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 152.45 156.10 150.12 134.76 121.93 119.07 117.32 4.45%
EPS 23.87 35.34 25.98 33.51 30.73 27.85 36.67 -6.89%
DPS 10.00 8.00 13.00 18.00 16.00 18.00 21.00 -11.62%
NAPS 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 2.4993 2.75%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.20 4.90 5.52 6.07 7.00 6.90 7.25 -
P/RPS 2.76 3.14 3.68 4.50 5.74 5.80 6.18 -12.56%
P/EPS 17.60 13.87 21.25 18.11 22.78 24.78 19.77 -1.91%
EY 5.68 7.21 4.71 5.52 4.39 4.04 5.06 1.94%
DY 2.38 1.63 2.36 2.97 2.29 2.61 2.90 -3.23%
P/NAPS 1.43 1.76 2.13 2.37 2.84 2.75 2.90 -11.10%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 -
Price 3.95 3.98 5.45 5.96 6.80 6.80 7.10 -
P/RPS 2.59 2.55 3.63 4.42 5.58 5.71 6.05 -13.17%
P/EPS 16.55 11.26 20.98 17.78 22.13 24.42 19.36 -2.57%
EY 6.04 8.88 4.77 5.62 4.52 4.10 5.16 2.65%
DY 2.53 2.01 2.39 3.02 2.35 2.65 2.96 -2.57%
P/NAPS 1.34 1.43 2.11 2.33 2.76 2.71 2.84 -11.75%

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