[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.19%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 449,184 450,834 471,452 439,047 428,918 437,990 463,932 -2.12%
PBT 196,596 197,590 215,232 173,518 164,116 179,488 253,652 -15.60%
Tax -49,169 -49,430 -52,272 -44,762 -41,712 -44,516 -61,372 -13.72%
NP 147,426 148,160 162,960 128,756 122,404 134,972 192,280 -16.21%
-
NP to SH 147,426 148,160 162,960 128,756 122,404 134,972 192,280 -16.21%
-
Tax Rate 25.01% 25.02% 24.29% 25.80% 25.42% 24.80% 24.20% -
Total Cost 301,757 302,674 308,492 310,291 306,514 303,018 271,652 7.25%
-
Net Worth 835,435 828,839 885,085 844,858 837,827 843,554 928,886 -6.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 80,007 59,999 - 90,006 80,002 60,005 - -
Div Payout % 54.27% 40.50% - 69.90% 65.36% 44.46% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 835,435 828,839 885,085 844,858 837,827 843,554 928,886 -6.81%
NOSH 400,036 399,999 399,803 400,027 400,013 400,035 399,916 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.82% 32.86% 34.57% 29.33% 28.54% 30.82% 41.45% -
ROE 17.65% 17.88% 18.41% 15.24% 14.61% 16.00% 20.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 112.29 112.71 117.92 109.75 107.23 109.49 116.01 -2.14%
EPS 36.85 37.04 40.76 32.19 30.60 33.74 48.08 -16.23%
DPS 20.00 15.00 0.00 22.50 20.00 15.00 0.00 -
NAPS 2.0884 2.0721 2.2138 2.112 2.0945 2.1087 2.3227 -6.83%
Adjusted Per Share Value based on latest NOSH - 400,075
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 97.65 98.01 102.49 95.45 93.24 95.22 100.85 -2.12%
EPS 32.05 32.21 35.43 27.99 26.61 29.34 41.80 -16.21%
DPS 17.39 13.04 0.00 19.57 17.39 13.04 0.00 -
NAPS 1.8162 1.8018 1.9241 1.8366 1.8214 1.8338 2.0193 -6.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.58 6.35 6.40 6.50 6.11 6.05 5.75 -
P/RPS 5.86 5.63 5.43 5.92 5.70 5.53 4.96 11.74%
P/EPS 17.85 17.14 15.70 20.19 19.97 17.93 11.96 30.56%
EY 5.60 5.83 6.37 4.95 5.01 5.58 8.36 -23.42%
DY 3.04 2.36 0.00 3.46 3.27 2.48 0.00 -
P/NAPS 3.15 3.06 2.89 3.08 2.92 2.87 2.48 17.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 6.60 6.86 6.38 6.45 6.52 6.10 6.35 -
P/RPS 5.88 6.09 5.41 5.88 6.08 5.57 5.47 4.93%
P/EPS 17.91 18.52 15.65 20.04 21.31 18.08 13.21 22.47%
EY 5.58 5.40 6.39 4.99 4.69 5.53 7.57 -18.38%
DY 3.03 2.19 0.00 3.49 3.07 2.46 0.00 -
P/NAPS 3.16 3.31 2.88 3.05 3.11 2.89 2.73 10.23%

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