[BIPORT] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1.9%
YoY- -33.69%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 751,602 779,699 726,492 705,355 730,033 674,345 659,665 2.19%
PBT 152,503 164,588 120,125 148,117 235,119 149,901 218,506 -5.81%
Tax -38,070 224,234 -28,874 -36,241 -66,403 -46,608 -66,209 -8.80%
NP 114,433 388,822 91,251 111,876 168,716 103,293 152,297 -4.65%
-
NP to SH 114,433 388,822 91,251 111,876 168,716 103,293 152,297 -4.65%
-
Tax Rate 24.96% -136.24% 24.04% 24.47% 28.24% 31.09% 30.30% -
Total Cost 637,169 390,877 635,241 593,479 561,317 571,052 507,368 3.86%
-
Net Worth 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 7.02%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 55,200 64,400 50,600 46,000 46,000 50,600 73,600 -4.67%
Div Payout % 48.24% 16.56% 55.45% 41.12% 27.26% 48.99% 48.33% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 7.02%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 15.23% 49.87% 12.56% 15.86% 23.11% 15.32% 23.09% -
ROE 6.38% 22.45% 6.49% 8.16% 13.12% 8.61% 12.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 163.39 169.50 157.93 153.34 158.70 146.60 143.41 2.19%
EPS 24.88 84.53 19.84 24.32 36.68 22.46 33.11 -4.64%
DPS 12.00 14.00 11.00 10.00 10.00 11.00 16.00 -4.67%
NAPS 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 7.02%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 163.39 169.50 157.93 153.34 158.70 146.60 143.41 2.19%
EPS 24.88 84.53 19.84 24.32 36.68 22.46 33.11 -4.64%
DPS 12.00 14.00 11.00 10.00 10.00 11.00 16.00 -4.67%
NAPS 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 7.02%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.05 5.21 4.38 3.70 3.75 5.23 5.89 -
P/RPS 3.09 3.07 2.77 2.41 2.36 3.57 4.11 -4.64%
P/EPS 20.30 6.16 22.08 15.21 10.22 23.29 17.79 2.22%
EY 4.93 16.22 4.53 6.57 9.78 4.29 5.62 -2.15%
DY 2.38 2.69 2.51 2.70 2.67 2.10 2.72 -2.19%
P/NAPS 1.30 1.38 1.43 1.24 1.34 2.01 2.27 -8.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 -
Price 5.22 4.90 4.70 3.91 4.16 4.95 6.05 -
P/RPS 3.19 2.89 2.98 2.55 2.62 3.38 4.22 -4.55%
P/EPS 20.98 5.80 23.69 16.08 11.34 22.04 18.27 2.33%
EY 4.77 17.25 4.22 6.22 8.82 4.54 5.47 -2.25%
DY 2.30 2.86 2.34 2.56 2.40 2.22 2.64 -2.27%
P/NAPS 1.34 1.30 1.54 1.31 1.49 1.90 2.33 -8.80%

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