[BIPORT] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 8.13%
YoY- 36.03%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 753,746 732,363 701,267 718,042 690,561 619,911 560,888 5.04%
PBT 144,628 130,438 157,267 225,337 164,583 218,187 182,839 -3.83%
Tax 237,297 -34,174 -47,477 -62,773 -45,079 -64,028 -41,501 -
NP 381,925 96,264 109,790 162,564 119,504 154,159 141,338 18.01%
-
NP to SH 381,925 96,264 109,790 162,564 119,504 154,159 141,338 18.01%
-
Tax Rate -164.07% 26.20% 30.19% 27.86% 27.39% 29.35% 22.70% -
Total Cost 371,821 636,099 591,477 555,478 571,057 465,752 419,550 -1.99%
-
Net Worth 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 7.18%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 64,400 55,200 46,000 36,800 59,800 82,800 73,600 -2.19%
Div Payout % 16.86% 57.34% 41.90% 22.64% 50.04% 53.71% 52.07% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 7.18%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 50.67% 13.14% 15.66% 22.64% 17.31% 24.87% 25.20% -
ROE 22.24% 6.88% 8.11% 12.70% 10.04% 13.11% 12.48% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 163.86 159.21 152.45 156.10 150.12 134.76 121.93 5.04%
EPS 83.03 20.93 23.87 35.34 25.98 33.51 30.73 18.00%
DPS 14.00 12.00 10.00 8.00 13.00 18.00 16.00 -2.19%
NAPS 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 7.18%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 163.86 159.21 152.45 156.10 150.12 134.76 121.93 5.04%
EPS 83.03 20.93 23.87 35.34 25.98 33.51 30.73 18.00%
DPS 14.00 12.00 10.00 8.00 13.00 18.00 16.00 -2.19%
NAPS 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 7.18%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.39 4.35 4.20 4.90 5.52 6.07 7.00 -
P/RPS 3.29 2.73 2.76 3.14 3.68 4.50 5.74 -8.85%
P/EPS 6.49 20.79 17.60 13.87 21.25 18.11 22.78 -18.87%
EY 15.40 4.81 5.68 7.21 4.71 5.52 4.39 23.25%
DY 2.60 2.76 2.38 1.63 2.36 2.97 2.29 2.13%
P/NAPS 1.44 1.43 1.43 1.76 2.13 2.37 2.84 -10.69%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 -
Price 5.20 4.58 3.95 3.98 5.45 5.96 6.80 -
P/RPS 3.17 2.88 2.59 2.55 3.63 4.42 5.58 -8.98%
P/EPS 6.26 21.89 16.55 11.26 20.98 17.78 22.13 -18.97%
EY 15.97 4.57 6.04 8.88 4.77 5.62 4.52 23.40%
DY 2.69 2.62 2.53 2.01 2.39 3.02 2.35 2.27%
P/NAPS 1.39 1.51 1.34 1.43 2.11 2.33 2.76 -10.79%

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