[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.87%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 456,748 472,108 417,172 411,426 422,374 428,164 391,116 10.90%
PBT 227,004 269,736 189,193 205,524 220,888 230,944 175,212 18.86%
Tax -59,336 -70,624 -53,549 -54,477 -58,700 -62,488 -51,135 10.43%
NP 167,668 199,112 135,644 151,046 162,188 168,456 124,077 22.25%
-
NP to SH 167,668 199,112 135,644 151,046 162,188 168,456 124,077 22.25%
-
Tax Rate 26.14% 26.18% 28.30% 26.51% 26.57% 27.06% 29.18% -
Total Cost 289,080 272,996 281,528 260,380 260,186 259,708 267,039 5.43%
-
Net Worth 873,377 943,341 893,226 900,111 897,234 945,545 903,538 -2.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 59,195 - 220,006 106,670 80,013 - 119,997 -37.59%
Div Payout % 35.31% - 162.19% 70.62% 49.33% - 96.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 873,377 943,341 893,226 900,111 897,234 945,545 903,538 -2.23%
NOSH 399,971 400,144 400,011 400,014 400,069 399,943 399,990 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.71% 42.18% 32.52% 36.71% 38.40% 39.34% 31.72% -
ROE 19.20% 21.11% 15.19% 16.78% 18.08% 17.82% 13.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 114.20 117.98 104.29 102.85 105.58 107.06 97.78 10.91%
EPS 41.92 49.76 33.91 37.76 40.54 42.12 31.02 22.25%
DPS 14.80 0.00 55.00 26.67 20.00 0.00 30.00 -37.59%
NAPS 2.1836 2.3575 2.233 2.2502 2.2427 2.3642 2.2589 -2.23%
Adjusted Per Share Value based on latest NOSH - 399,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 99.29 102.63 90.69 89.44 91.82 93.08 85.03 10.89%
EPS 36.45 43.29 29.49 32.84 35.26 36.62 26.97 22.26%
DPS 12.87 0.00 47.83 23.19 17.39 0.00 26.09 -37.59%
NAPS 1.8986 2.0507 1.9418 1.9568 1.9505 2.0555 1.9642 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.30 6.10 6.10 6.55 6.00 4.90 4.80 -
P/RPS 5.52 5.17 5.85 6.37 5.68 4.58 4.91 8.12%
P/EPS 15.03 12.26 17.99 17.35 14.80 11.63 15.47 -1.90%
EY 6.65 8.16 5.56 5.76 6.76 8.60 6.46 1.95%
DY 2.35 0.00 9.02 4.07 3.33 0.00 6.25 -47.93%
P/NAPS 2.89 2.59 2.73 2.91 2.68 2.07 2.12 22.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 -
Price 5.85 6.45 5.80 6.40 6.00 5.75 4.88 -
P/RPS 5.12 5.47 5.56 6.22 5.68 5.37 4.99 1.73%
P/EPS 13.96 12.96 17.10 16.95 14.80 13.65 15.73 -7.65%
EY 7.17 7.71 5.85 5.90 6.76 7.33 6.36 8.32%
DY 2.53 0.00 9.48 4.17 3.33 0.00 6.15 -44.71%
P/NAPS 2.68 2.74 2.60 2.84 2.68 2.43 2.16 15.48%

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