[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -5.45%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 547,468 506,209 493,484 501,534 524,996 483,946 478,116 9.44%
PBT 221,360 178,571 178,034 187,778 239,328 181,575 183,748 13.20%
Tax -75,768 -32,183 -25,966 -22,284 -64,292 -10,865 -36,053 63.99%
NP 145,592 146,388 152,068 165,494 175,036 170,710 147,694 -0.95%
-
NP to SH 145,592 146,388 152,068 165,494 175,036 170,770 147,694 -0.95%
-
Tax Rate 34.23% 18.02% 14.58% 11.87% 26.86% 5.98% 19.62% -
Total Cost 401,876 359,821 341,416 336,040 349,960 313,236 330,421 13.92%
-
Net Worth 693,001 656,541 654,113 652,897 703,983 660,433 835,962 -11.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 89,992 79,979 59,990 - 90,026 80,007 -
Div Payout % - 61.47% 52.59% 36.25% - 52.72% 54.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 693,001 656,541 654,113 652,897 703,983 660,433 835,962 -11.74%
NOSH 399,978 399,964 399,898 399,937 399,990 400,117 400,039 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.59% 28.92% 30.82% 33.00% 33.34% 35.27% 30.89% -
ROE 21.01% 22.30% 23.25% 25.35% 24.86% 25.86% 17.67% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 136.87 126.56 123.40 125.40 131.25 120.95 119.52 9.44%
EPS 36.40 36.60 38.03 41.38 43.76 42.68 36.92 -0.94%
DPS 0.00 22.50 20.00 15.00 0.00 22.50 20.00 -
NAPS 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 2.0897 -11.73%
Adjusted Per Share Value based on latest NOSH - 399,876
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 119.01 110.05 107.28 109.03 114.13 105.21 103.94 9.43%
EPS 31.65 31.82 33.06 35.98 38.05 37.12 32.11 -0.95%
DPS 0.00 19.56 17.39 13.04 0.00 19.57 17.39 -
NAPS 1.5065 1.4273 1.422 1.4193 1.5304 1.4357 1.8173 -11.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.00 7.00 7.10 7.00 6.96 6.80 6.60 -
P/RPS 5.11 5.53 5.75 5.58 5.30 5.62 5.52 -5.01%
P/EPS 19.23 19.13 18.67 16.92 15.90 15.93 17.88 4.96%
EY 5.20 5.23 5.36 5.91 6.29 6.28 5.59 -4.70%
DY 0.00 3.21 2.82 2.14 0.00 3.31 3.03 -
P/NAPS 4.04 4.26 4.34 4.29 3.95 4.12 3.16 17.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 -
Price 7.20 7.00 7.10 7.01 7.20 7.00 6.60 -
P/RPS 5.26 5.53 5.75 5.59 5.49 5.79 5.52 -3.16%
P/EPS 19.78 19.13 18.67 16.94 16.45 16.40 17.88 6.95%
EY 5.06 5.23 5.36 5.90 6.08 6.10 5.59 -6.41%
DY 0.00 3.21 2.82 2.14 0.00 3.21 3.03 -
P/NAPS 4.16 4.26 4.34 4.29 4.09 4.24 3.16 20.09%

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