[BIPORT] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	440,927	446,722	428,157	394,307	383,914	376,732	322,390	5.35%
YoY %	-1.30%	4.34%	8.58%	2.71%	1.91%	16.86%	-	-
Horiz. %	136.77%	138.57%	132.81%	122.31%	119.08%	116.86%	100.00%	-
PBT	163,913	201,862	198,892	177,881	153,794	166,858	136,610	3.08%
YoY %	-18.80%	1.49%	11.81%	15.66%	-7.83%	22.14%	-	-
Horiz. %	119.99%	147.77%	145.59%	130.21%	112.58%	122.14%	100.00%	-
Tax	-42,485	-52,958	-55,583	-50,739	-43,431	-48,502	-39,139	1.37%
YoY %	19.78%	4.72%	-9.55%	-16.83%	10.46%	-23.92%	-	-
Horiz. %	108.55%	135.31%	142.01%	129.64%	110.97%	123.92%	100.00%	-
NP	121,428	148,904	143,309	127,142	110,363	118,356	97,471	3.72%
YoY %	-18.45%	3.90%	12.72%	15.20%	-6.75%	21.43%	-	-
Horiz. %	124.58%	152.77%	147.03%	130.44%	113.23%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,428	148,904	143,309	127,142	110,363	118,356	97,471	3.72%
YoY %	-18.45%	3.90%	12.72%	15.20%	-6.75%	21.43%	-	-
Horiz. %	124.58%	152.77%	147.03%	130.44%	113.23%	121.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	26.23%	27.95%	28.52%	28.24%	29.07%	28.65%	-
YoY %	-1.18%	-6.15%	-2.00%	0.99%	-2.86%	1.47%	-	-
Horiz. %	90.47%	91.55%	97.56%	99.55%	98.57%	101.47%	100.00%	-
Total Cost	319,499	297,818	284,848	267,165	273,551	258,376	224,919	6.02%
YoY %	7.28%	4.55%	6.62%	-2.33%	5.87%	14.88%	-	-
Horiz. %	142.05%	132.41%	126.64%	118.78%	121.62%	114.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	885,085	928,886	943,341	945,545	962,781	883,302	849,765	0.68%
YoY %	-4.72%	-1.53%	-0.23%	-1.79%	9.00%	3.95%	-	-
Horiz. %	104.16%	109.31%	111.01%	111.27%	113.30%	103.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	120,031	88,794	160,009	119,982	60,015	80,005	60,009	12.24%
YoY %	35.18%	-44.51%	33.36%	99.92%	-24.99%	33.32%	-	-
Horiz. %	200.02%	147.97%	266.64%	199.94%	100.01%	133.32%	100.00%	-
Div Payout %	98.85%	59.63%	111.65%	94.37%	54.38%	67.60%	61.57%	-
YoY %	65.77%	-46.59%	18.31%	73.54%	-19.56%	9.79%	-	-
Horiz. %	160.55%	96.85%	181.34%	153.27%	88.32%	109.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	885,085	928,886	943,341	945,545	962,781	883,302	849,765	0.68%
YoY %	-4.72%	-1.53%	-0.23%	-1.79%	9.00%	3.95%	-	-
Horiz. %	104.16%	109.31%	111.01%	111.27%	113.30%	103.95%	100.00%	-
NOSH	399,803	399,916	400,144	399,943	400,092	400,191	399,927	-0.00%
YoY %	-0.03%	-0.06%	0.05%	-0.04%	-0.02%	0.07%	-	-
Horiz. %	99.97%	100.00%	100.05%	100.00%	100.04%	100.07%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	27.54%	33.33%	33.47%	32.24%	28.75%	31.42%	30.23%	-
YoY %	-17.37%	-0.42%	3.82%	12.14%	-8.50%	3.94%	-	-
Horiz. %	91.10%	110.25%	110.72%	106.65%	95.10%	103.94%	100.00%	-
ROE	13.72%	16.03%	15.19%	13.45%	11.46%	13.40%	11.47%	-
YoY %	-14.41%	5.53%	12.94%	17.36%	-14.48%	16.83%	-	-
Horiz. %	119.62%	139.76%	132.43%	117.26%	99.91%	116.83%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	110.29	111.70	107.00	98.59	95.96	94.14	80.61	5.36%
YoY %	-1.26%	4.39%	8.53%	2.74%	1.93%	16.78%	-	-
Horiz. %	136.82%	138.57%	132.74%	122.30%	119.04%	116.78%	100.00%	-
EPS	30.37	37.23	35.81	31.79	27.58	29.57	24.37	3.73%
YoY %	-18.43%	3.97%	12.65%	15.26%	-6.73%	21.34%	-	-
Horiz. %	124.62%	152.77%	146.94%	130.45%	113.17%	121.34%	100.00%	-
DPS	30.00	22.20	40.00	30.00	15.00	20.00	15.00	12.24%
YoY %	35.14%	-44.50%	33.33%	100.00%	-25.00%	33.33%	-	-
Horiz. %	200.00%	148.00%	266.67%	200.00%	100.00%	133.33%	100.00%	-
NAPS	2.2138	2.3227	2.3575	2.3642	2.4064	2.2072	2.1248	0.68%
YoY %	-4.69%	-1.48%	-0.28%	-1.75%	9.03%	3.88%	-	-
Horiz. %	104.19%	109.31%	110.95%	111.27%	113.25%	103.88%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 399,943
RPS	95.85	97.11	93.08	85.72	83.46	81.90	70.08	5.35%
YoY %	-1.30%	4.33%	8.59%	2.71%	1.90%	16.87%	-	-
Horiz. %	136.77%	138.57%	132.82%	122.32%	119.09%	116.87%	100.00%	-
EPS	26.40	32.37	31.15	27.64	23.99	25.73	21.19	3.73%
YoY %	-18.44%	3.92%	12.70%	15.21%	-6.76%	21.43%	-	-
Horiz. %	124.59%	152.76%	147.00%	130.44%	113.21%	121.43%	100.00%	-
DPS	26.09	19.30	34.78	26.08	13.05	17.39	13.05	12.23%
YoY %	35.18%	-44.51%	33.36%	99.85%	-24.96%	33.26%	-	-
Horiz. %	199.92%	147.89%	266.51%	199.85%	100.00%	133.26%	100.00%	-
NAPS	1.9241	2.0193	2.0507	2.0555	2.093	1.9202	1.8473	0.68%
YoY %	-4.71%	-1.53%	-0.23%	-1.79%	9.00%	3.95%	-	-
Horiz. %	104.16%	109.31%	111.01%	111.27%	113.30%	103.95%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	6.40	5.75	6.10	4.90	4.74	3.88	3.42	-
P/RPS	5.80	5.15	5.70	4.97	4.94	4.12	4.24	5.35%
YoY %	12.62%	-9.65%	14.69%	0.61%	19.90%	-2.83%	-	-
Horiz. %	136.79%	121.46%	134.43%	117.22%	116.51%	97.17%	100.00%	-
P/EPS	21.07	15.44	17.03	15.41	17.18	13.12	14.03	7.00%
YoY %	36.46%	-9.34%	10.51%	-10.30%	30.95%	-6.49%	-	-
Horiz. %	150.18%	110.05%	121.38%	109.84%	122.45%	93.51%	100.00%	-
EY	4.75	6.48	5.87	6.49	5.82	7.62	7.13	-6.54%
YoY %	-26.70%	10.39%	-9.55%	11.51%	-23.62%	6.87%	-	-
Horiz. %	66.62%	90.88%	82.33%	91.02%	81.63%	106.87%	100.00%	-
DY	4.69	3.86	6.56	6.12	3.16	5.15	4.39	1.10%
YoY %	21.50%	-41.16%	7.19%	93.67%	-38.64%	17.31%	-	-
Horiz. %	106.83%	87.93%	149.43%	139.41%	71.98%	117.31%	100.00%	-
P/NAPS	2.89	2.48	2.59	2.07	1.97	1.76	1.61	10.23%
YoY %	16.53%	-4.25%	25.12%	5.08%	11.93%	9.32%	-	-
Horiz. %	179.50%	154.04%	160.87%	128.57%	122.36%	109.32%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	28/05/09	30/05/08	31/05/07	31/05/06	31/05/05	20/05/04	-
Price	6.38	6.35	6.45	5.75	4.64	4.20	3.12	-
P/RPS	5.78	5.68	6.03	5.83	4.84	4.46	3.87	6.91%
YoY %	1.76%	-5.80%	3.43%	20.45%	8.52%	15.25%	-	-
Horiz. %	149.35%	146.77%	155.81%	150.65%	125.06%	115.25%	100.00%	-
P/EPS	21.01	17.05	18.01	18.09	16.82	14.20	12.80	8.60%
YoY %	23.23%	-5.33%	-0.44%	7.55%	18.45%	10.94%	-	-
Horiz. %	164.14%	133.20%	140.70%	141.33%	131.41%	110.94%	100.00%	-
EY	4.76	5.86	5.55	5.53	5.94	7.04	7.81	-7.91%
YoY %	-18.77%	5.59%	0.36%	-6.90%	-15.62%	-9.86%	-	-
Horiz. %	60.95%	75.03%	71.06%	70.81%	76.06%	90.14%	100.00%	-
DY	4.70	3.50	6.20	5.22	3.23	4.76	4.81	-0.38%
YoY %	34.29%	-43.55%	18.77%	61.61%	-32.14%	-1.04%	-	-
Horiz. %	97.71%	72.77%	128.90%	108.52%	67.15%	98.96%	100.00%	-
P/NAPS	2.88	2.73	2.74	2.43	1.93	1.90	1.47	11.85%
YoY %	5.49%	-0.36%	12.76%	25.91%	1.58%	29.25%	-	-
Horiz. %	195.92%	185.71%	186.39%	165.31%	131.29%	129.25%	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