[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.5%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 428,918 437,990 463,932 448,767 444,424 456,748 472,108 -6.19%
PBT 164,116 179,488 253,652 205,883 212,182 227,004 269,736 -28.17%
Tax -41,712 -44,516 -61,372 -55,272 -56,109 -59,336 -70,624 -29.58%
NP 122,404 134,972 192,280 150,611 156,073 167,668 199,112 -27.67%
-
NP to SH 122,404 134,972 192,280 150,611 156,073 167,668 199,112 -27.67%
-
Tax Rate 25.42% 24.80% 24.20% 26.85% 26.44% 26.14% 26.18% -
Total Cost 306,514 303,018 271,652 298,156 288,350 289,080 272,996 8.01%
-
Net Worth 837,827 843,554 928,886 881,064 877,152 873,377 943,341 -7.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 80,002 60,005 - 88,806 78,943 59,195 - -
Div Payout % 65.36% 44.46% - 58.96% 50.58% 35.31% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 837,827 843,554 928,886 881,064 877,152 873,377 943,341 -7.59%
NOSH 400,013 400,035 399,916 400,029 400,051 399,971 400,144 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.54% 30.82% 41.45% 33.56% 35.12% 36.71% 42.18% -
ROE 14.61% 16.00% 20.70% 17.09% 17.79% 19.20% 21.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 107.23 109.49 116.01 112.18 111.09 114.20 117.98 -6.16%
EPS 30.60 33.74 48.08 37.65 39.01 41.92 49.76 -27.66%
DPS 20.00 15.00 0.00 22.20 19.73 14.80 0.00 -
NAPS 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 2.3575 -7.57%
Adjusted Per Share Value based on latest NOSH - 399,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 93.24 95.22 100.85 97.56 96.61 99.29 102.63 -6.19%
EPS 26.61 29.34 41.80 32.74 33.93 36.45 43.29 -27.68%
DPS 17.39 13.04 0.00 19.31 17.16 12.87 0.00 -
NAPS 1.8214 1.8338 2.0193 1.9154 1.9069 1.8986 2.0507 -7.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.11 6.05 5.75 5.70 5.40 6.30 6.10 -
P/RPS 5.70 5.53 4.96 5.08 4.86 5.52 5.17 6.71%
P/EPS 19.97 17.93 11.96 15.14 13.84 15.03 12.26 38.39%
EY 5.01 5.58 8.36 6.61 7.22 6.65 8.16 -27.74%
DY 3.27 2.48 0.00 3.89 3.65 2.35 0.00 -
P/NAPS 2.92 2.87 2.48 2.59 2.46 2.89 2.59 8.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 -
Price 6.52 6.10 6.35 5.45 5.30 5.85 6.45 -
P/RPS 6.08 5.57 5.47 4.86 4.77 5.12 5.47 7.29%
P/EPS 21.31 18.08 13.21 14.48 13.59 13.96 12.96 39.26%
EY 4.69 5.53 7.57 6.91 7.36 7.17 7.71 -28.18%
DY 3.07 2.46 0.00 4.07 3.72 2.53 0.00 -
P/NAPS 3.11 2.89 2.73 2.47 2.42 2.68 2.74 8.80%

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