[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.62%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 422,374 428,164 391,116 381,922 385,942 415,400 386,784 6.06%
PBT 220,888 230,944 175,212 180,398 188,008 220,264 156,118 26.11%
Tax -58,700 -62,488 -51,135 -53,673 -55,144 -64,068 -45,065 19.32%
NP 162,188 168,456 124,077 126,725 132,864 156,196 111,053 28.81%
-
NP to SH 162,188 168,456 124,077 126,725 132,864 156,196 111,053 28.81%
-
Tax Rate 26.57% 27.06% 29.18% 29.75% 29.33% 29.09% 28.87% -
Total Cost 260,186 259,708 267,039 255,197 253,078 259,204 275,731 -3.80%
-
Net Worth 897,234 945,545 903,538 903,397 903,411 962,781 911,826 -1.07%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 80,013 - 119,997 106,671 79,990 - 100,011 -13.85%
Div Payout % 49.33% - 96.71% 84.18% 60.20% - 90.06% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 897,234 945,545 903,538 903,397 903,411 962,781 911,826 -1.07%
NOSH 400,069 399,943 399,990 400,016 399,951 400,092 400,046 0.00%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 38.40% 39.34% 31.72% 33.18% 34.43% 37.60% 28.71% -
ROE 18.08% 17.82% 13.73% 14.03% 14.71% 16.22% 12.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 105.58 107.06 97.78 95.48 96.50 103.83 96.68 6.06%
EPS 40.54 42.12 31.02 31.68 33.22 39.04 27.76 28.80%
DPS 20.00 0.00 30.00 26.67 20.00 0.00 25.00 -13.85%
NAPS 2.2427 2.3642 2.2589 2.2584 2.2588 2.4064 2.2793 -1.07%
Adjusted Per Share Value based on latest NOSH - 400,167
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 91.82 93.08 85.03 83.03 83.90 90.30 84.08 6.06%
EPS 35.26 36.62 26.97 27.55 28.88 33.96 24.14 28.82%
DPS 17.39 0.00 26.09 23.19 17.39 0.00 21.74 -13.86%
NAPS 1.9505 2.0555 1.9642 1.9639 1.9639 2.093 1.9822 -1.07%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.00 4.90 4.80 4.74 4.80 4.74 4.46 -
P/RPS 5.68 4.58 4.91 4.96 4.97 4.57 4.61 14.97%
P/EPS 14.80 11.63 15.47 14.96 14.45 12.14 16.07 -5.35%
EY 6.76 8.60 6.46 6.68 6.92 8.24 6.22 5.72%
DY 3.33 0.00 6.25 5.63 4.17 0.00 5.61 -29.43%
P/NAPS 2.68 2.07 2.12 2.10 2.13 1.97 1.96 23.26%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 23/02/06 -
Price 6.00 5.75 4.88 4.78 4.80 4.64 4.86 -
P/RPS 5.68 5.37 4.99 5.01 4.97 4.47 5.03 8.46%
P/EPS 14.80 13.65 15.73 15.09 14.45 11.89 17.51 -10.63%
EY 6.76 7.33 6.36 6.63 6.92 8.41 5.71 11.94%
DY 3.33 0.00 6.15 5.58 4.17 0.00 5.14 -25.18%
P/NAPS 2.68 2.43 2.16 2.12 2.13 1.93 2.13 16.59%

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