[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 27.67%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 439,047 428,918 437,990 463,932 448,767 444,424 456,748 -2.59%
PBT 173,518 164,116 179,488 253,652 205,883 212,182 227,004 -16.35%
Tax -44,762 -41,712 -44,516 -61,372 -55,272 -56,109 -59,336 -17.08%
NP 128,756 122,404 134,972 192,280 150,611 156,073 167,668 -16.10%
-
NP to SH 128,756 122,404 134,972 192,280 150,611 156,073 167,668 -16.10%
-
Tax Rate 25.80% 25.42% 24.80% 24.20% 26.85% 26.44% 26.14% -
Total Cost 310,291 306,514 303,018 271,652 298,156 288,350 289,080 4.82%
-
Net Worth 844,858 837,827 843,554 928,886 881,064 877,152 873,377 -2.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 90,006 80,002 60,005 - 88,806 78,943 59,195 32.12%
Div Payout % 69.90% 65.36% 44.46% - 58.96% 50.58% 35.31% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 844,858 837,827 843,554 928,886 881,064 877,152 873,377 -2.18%
NOSH 400,027 400,013 400,035 399,916 400,029 400,051 399,971 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.33% 28.54% 30.82% 41.45% 33.56% 35.12% 36.71% -
ROE 15.24% 14.61% 16.00% 20.70% 17.09% 17.79% 19.20% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 109.75 107.23 109.49 116.01 112.18 111.09 114.20 -2.60%
EPS 32.19 30.60 33.74 48.08 37.65 39.01 41.92 -16.10%
DPS 22.50 20.00 15.00 0.00 22.20 19.73 14.80 32.11%
NAPS 2.112 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 -2.19%
Adjusted Per Share Value based on latest NOSH - 399,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.45 93.24 95.22 100.85 97.56 96.61 99.29 -2.58%
EPS 27.99 26.61 29.34 41.80 32.74 33.93 36.45 -16.10%
DPS 19.57 17.39 13.04 0.00 19.31 17.16 12.87 32.13%
NAPS 1.8366 1.8214 1.8338 2.0193 1.9154 1.9069 1.8986 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.11 6.05 5.75 5.70 5.40 6.30 -
P/RPS 5.92 5.70 5.53 4.96 5.08 4.86 5.52 4.76%
P/EPS 20.19 19.97 17.93 11.96 15.14 13.84 15.03 21.67%
EY 4.95 5.01 5.58 8.36 6.61 7.22 6.65 -17.82%
DY 3.46 3.27 2.48 0.00 3.89 3.65 2.35 29.33%
P/NAPS 3.08 2.92 2.87 2.48 2.59 2.46 2.89 4.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 6.45 6.52 6.10 6.35 5.45 5.30 5.85 -
P/RPS 5.88 6.08 5.57 5.47 4.86 4.77 5.12 9.63%
P/EPS 20.04 21.31 18.08 13.21 14.48 13.59 13.96 27.17%
EY 4.99 4.69 5.53 7.57 6.91 7.36 7.17 -21.41%
DY 3.49 3.07 2.46 0.00 4.07 3.72 2.53 23.84%
P/NAPS 3.05 3.11 2.89 2.73 2.47 2.42 2.68 8.97%

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