[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.11%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 520,416 547,468 506,209 493,484 501,534 524,996 483,946 4.96%
PBT 176,560 221,360 178,571 178,034 187,778 239,328 181,575 -1.85%
Tax -55,584 -75,768 -32,183 -25,966 -22,284 -64,292 -10,865 197.19%
NP 120,976 145,592 146,388 152,068 165,494 175,036 170,710 -20.53%
-
NP to SH 120,976 145,592 146,388 152,068 165,494 175,036 170,770 -20.54%
-
Tax Rate 31.48% 34.23% 18.02% 14.58% 11.87% 26.86% 5.98% -
Total Cost 399,440 401,876 359,821 341,416 336,040 349,960 313,236 17.61%
-
Net Worth 1,177,784 693,001 656,541 654,113 652,897 703,983 660,433 47.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 69,000 - 89,992 79,979 59,990 - 90,026 -16.26%
Div Payout % 57.04% - 61.47% 52.59% 36.25% - 52.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,177,784 693,001 656,541 654,113 652,897 703,983 660,433 47.11%
NOSH 460,000 399,978 399,964 399,898 399,937 399,990 400,117 9.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.25% 26.59% 28.92% 30.82% 33.00% 33.34% 35.27% -
ROE 10.27% 21.01% 22.30% 23.25% 25.35% 24.86% 25.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 113.13 136.87 126.56 123.40 125.40 131.25 120.95 -4.36%
EPS 29.48 36.40 36.60 38.03 41.38 43.76 42.68 -21.87%
DPS 15.00 0.00 22.50 20.00 15.00 0.00 22.50 -23.70%
NAPS 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 34.03%
Adjusted Per Share Value based on latest NOSH - 399,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 113.13 119.01 110.05 107.28 109.03 114.13 105.21 4.96%
EPS 29.48 31.65 31.82 33.06 35.98 38.05 37.12 -14.25%
DPS 15.00 0.00 19.56 17.39 13.04 0.00 19.57 -16.26%
NAPS 2.5604 1.5065 1.4273 1.422 1.4193 1.5304 1.4357 47.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.18 7.00 7.00 7.10 7.00 6.96 6.80 -
P/RPS 6.35 5.11 5.53 5.75 5.58 5.30 5.62 8.49%
P/EPS 27.30 19.23 19.13 18.67 16.92 15.90 15.93 43.25%
EY 3.66 5.20 5.23 5.36 5.91 6.29 6.28 -30.25%
DY 2.09 0.00 3.21 2.82 2.14 0.00 3.31 -26.42%
P/NAPS 2.80 4.04 4.26 4.34 4.29 3.95 4.12 -22.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 -
Price 7.78 7.20 7.00 7.10 7.01 7.20 7.00 -
P/RPS 6.88 5.26 5.53 5.75 5.59 5.49 5.79 12.19%
P/EPS 29.58 19.78 19.13 18.67 16.94 16.45 16.40 48.22%
EY 3.38 5.06 5.23 5.36 5.90 6.08 6.10 -32.56%
DY 1.93 0.00 3.21 2.82 2.14 0.00 3.21 -28.78%
P/NAPS 3.04 4.16 4.26 4.34 4.29 4.09 4.24 -19.90%

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