[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.08%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 487,832 514,835 449,184 450,834 471,452 439,047 428,918 8.96%
PBT 219,580 183,288 196,596 197,590 215,232 173,518 164,116 21.44%
Tax -57,732 -43,844 -49,169 -49,430 -52,272 -44,762 -41,712 24.21%
NP 161,848 139,444 147,426 148,160 162,960 128,756 122,404 20.48%
-
NP to SH 161,848 139,444 147,426 148,160 162,960 128,756 122,404 20.48%
-
Tax Rate 26.29% 23.92% 25.01% 25.02% 24.29% 25.80% 25.42% -
Total Cost 325,984 375,391 301,757 302,674 308,492 310,291 306,514 4.19%
-
Net Worth 885,166 639,600 835,435 828,839 885,085 844,858 837,827 3.73%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 90,011 80,007 59,999 - 90,006 80,002 -
Div Payout % - 64.55% 54.27% 40.50% - 69.90% 65.36% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 885,166 639,600 835,435 828,839 885,085 844,858 837,827 3.73%
NOSH 399,822 400,050 400,036 399,999 399,803 400,027 400,013 -0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.18% 27.09% 32.82% 32.86% 34.57% 29.33% 28.54% -
ROE 18.28% 21.80% 17.65% 17.88% 18.41% 15.24% 14.61% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 122.01 128.69 112.29 112.71 117.92 109.75 107.23 8.99%
EPS 40.48 34.86 36.85 37.04 40.76 32.19 30.60 20.52%
DPS 0.00 22.50 20.00 15.00 0.00 22.50 20.00 -
NAPS 2.2139 1.5988 2.0884 2.0721 2.2138 2.112 2.0945 3.76%
Adjusted Per Share Value based on latest NOSH - 399,760
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.05 111.92 97.65 98.01 102.49 95.45 93.24 8.96%
EPS 35.18 30.31 32.05 32.21 35.43 27.99 26.61 20.47%
DPS 0.00 19.57 17.39 13.04 0.00 19.57 17.39 -
NAPS 1.9243 1.3904 1.8162 1.8018 1.9241 1.8366 1.8214 3.73%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.70 6.78 6.58 6.35 6.40 6.50 6.11 -
P/RPS 5.49 5.27 5.86 5.63 5.43 5.92 5.70 -2.47%
P/EPS 16.55 19.45 17.85 17.14 15.70 20.19 19.97 -11.78%
EY 6.04 5.14 5.60 5.83 6.37 4.95 5.01 13.28%
DY 0.00 3.32 3.04 2.36 0.00 3.46 3.27 -
P/NAPS 3.03 4.24 3.15 3.06 2.89 3.08 2.92 2.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 -
Price 6.70 6.56 6.60 6.86 6.38 6.45 6.52 -
P/RPS 5.49 5.10 5.88 6.09 5.41 5.88 6.08 -6.58%
P/EPS 16.55 18.82 17.91 18.52 15.65 20.04 21.31 -15.52%
EY 6.04 5.31 5.58 5.40 6.39 4.99 4.69 18.38%
DY 0.00 3.43 3.03 2.19 0.00 3.49 3.07 -
P/NAPS 3.03 4.10 3.16 3.31 2.88 3.05 3.11 -1.72%

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