[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -15.79%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 463,932 448,767 444,424 456,748 472,108 417,172 411,426 8.32%
PBT 253,652 205,883 212,182 227,004 269,736 189,193 205,524 15.04%
Tax -61,372 -55,272 -56,109 -59,336 -70,624 -53,549 -54,477 8.26%
NP 192,280 150,611 156,073 167,668 199,112 135,644 151,046 17.44%
-
NP to SH 192,280 150,611 156,073 167,668 199,112 135,644 151,046 17.44%
-
Tax Rate 24.20% 26.85% 26.44% 26.14% 26.18% 28.30% 26.51% -
Total Cost 271,652 298,156 288,350 289,080 272,996 281,528 260,380 2.86%
-
Net Worth 928,886 881,064 877,152 873,377 943,341 893,226 900,111 2.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 88,806 78,943 59,195 - 220,006 106,670 -
Div Payout % - 58.96% 50.58% 35.31% - 162.19% 70.62% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 928,886 881,064 877,152 873,377 943,341 893,226 900,111 2.11%
NOSH 399,916 400,029 400,051 399,971 400,144 400,011 400,014 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 41.45% 33.56% 35.12% 36.71% 42.18% 32.52% 36.71% -
ROE 20.70% 17.09% 17.79% 19.20% 21.11% 15.19% 16.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 116.01 112.18 111.09 114.20 117.98 104.29 102.85 8.35%
EPS 48.08 37.65 39.01 41.92 49.76 33.91 37.76 17.46%
DPS 0.00 22.20 19.73 14.80 0.00 55.00 26.67 -
NAPS 2.3227 2.2025 2.1926 2.1836 2.3575 2.233 2.2502 2.13%
Adjusted Per Share Value based on latest NOSH - 400,199
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 100.85 97.56 96.61 99.29 102.63 90.69 89.44 8.32%
EPS 41.80 32.74 33.93 36.45 43.29 29.49 32.84 17.43%
DPS 0.00 19.31 17.16 12.87 0.00 47.83 23.19 -
NAPS 2.0193 1.9154 1.9069 1.8986 2.0507 1.9418 1.9568 2.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.75 5.70 5.40 6.30 6.10 6.10 6.55 -
P/RPS 4.96 5.08 4.86 5.52 5.17 5.85 6.37 -15.34%
P/EPS 11.96 15.14 13.84 15.03 12.26 17.99 17.35 -21.94%
EY 8.36 6.61 7.22 6.65 8.16 5.56 5.76 28.16%
DY 0.00 3.89 3.65 2.35 0.00 9.02 4.07 -
P/NAPS 2.48 2.59 2.46 2.89 2.59 2.73 2.91 -10.10%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 6.35 5.45 5.30 5.85 6.45 5.80 6.40 -
P/RPS 5.47 4.86 4.77 5.12 5.47 5.56 6.22 -8.20%
P/EPS 13.21 14.48 13.59 13.96 12.96 17.10 16.95 -15.29%
EY 7.57 6.91 7.36 7.17 7.71 5.85 5.90 18.05%
DY 0.00 4.07 3.72 2.53 0.00 9.48 4.17 -
P/NAPS 2.73 2.47 2.42 2.68 2.74 2.60 2.84 -2.59%

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