[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.49%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 482,430 487,832 514,835 449,184 450,834 471,452 439,047 6.50%
PBT 190,530 219,580 183,288 196,596 197,590 215,232 173,518 6.45%
Tax -47,138 -57,732 -43,844 -49,169 -49,430 -52,272 -44,762 3.51%
NP 143,392 161,848 139,444 147,426 148,160 162,960 128,756 7.46%
-
NP to SH 143,392 161,848 139,444 147,426 148,160 162,960 128,756 7.46%
-
Tax Rate 24.74% 26.29% 23.92% 25.01% 25.02% 24.29% 25.80% -
Total Cost 339,038 325,984 375,391 301,757 302,674 308,492 310,291 6.10%
-
Net Worth 826,984 885,166 639,600 835,435 828,839 885,085 844,858 -1.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 60,013 - 90,011 80,007 59,999 - 90,006 -23.73%
Div Payout % 41.85% - 64.55% 54.27% 40.50% - 69.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 826,984 885,166 639,600 835,435 828,839 885,085 844,858 -1.41%
NOSH 400,089 399,822 400,050 400,036 399,999 399,803 400,027 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.72% 33.18% 27.09% 32.82% 32.86% 34.57% 29.33% -
ROE 17.34% 18.28% 21.80% 17.65% 17.88% 18.41% 15.24% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 120.58 122.01 128.69 112.29 112.71 117.92 109.75 6.49%
EPS 35.84 40.48 34.86 36.85 37.04 40.76 32.19 7.44%
DPS 15.00 0.00 22.50 20.00 15.00 0.00 22.50 -23.74%
NAPS 2.067 2.2139 1.5988 2.0884 2.0721 2.2138 2.112 -1.42%
Adjusted Per Share Value based on latest NOSH - 400,087
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 104.88 106.05 111.92 97.65 98.01 102.49 95.45 6.50%
EPS 31.17 35.18 30.31 32.05 32.21 35.43 27.99 7.45%
DPS 13.05 0.00 19.57 17.39 13.04 0.00 19.57 -23.72%
NAPS 1.7978 1.9243 1.3904 1.8162 1.8018 1.9241 1.8366 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.69 6.70 6.78 6.58 6.35 6.40 6.50 -
P/RPS 5.55 5.49 5.27 5.86 5.63 5.43 5.92 -4.22%
P/EPS 18.67 16.55 19.45 17.85 17.14 15.70 20.19 -5.09%
EY 5.36 6.04 5.14 5.60 5.83 6.37 4.95 5.46%
DY 2.24 0.00 3.32 3.04 2.36 0.00 3.46 -25.22%
P/NAPS 3.24 3.03 4.24 3.15 3.06 2.89 3.08 3.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 -
Price 6.80 6.70 6.56 6.60 6.86 6.38 6.45 -
P/RPS 5.64 5.49 5.10 5.88 6.09 5.41 5.88 -2.74%
P/EPS 18.97 16.55 18.82 17.91 18.52 15.65 20.04 -3.60%
EY 5.27 6.04 5.31 5.58 5.40 6.39 4.99 3.71%
DY 2.21 0.00 3.43 3.03 2.19 0.00 3.49 -26.32%
P/NAPS 3.29 3.03 4.10 3.16 3.31 2.88 3.05 5.19%

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