[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 26.56%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 514,835 449,184 450,834 471,452 439,047 428,918 437,990 11.34%
PBT 183,288 196,596 197,590 215,232 173,518 164,116 179,488 1.40%
Tax -43,844 -49,169 -49,430 -52,272 -44,762 -41,712 -44,516 -1.00%
NP 139,444 147,426 148,160 162,960 128,756 122,404 134,972 2.19%
-
NP to SH 139,444 147,426 148,160 162,960 128,756 122,404 134,972 2.19%
-
Tax Rate 23.92% 25.01% 25.02% 24.29% 25.80% 25.42% 24.80% -
Total Cost 375,391 301,757 302,674 308,492 310,291 306,514 303,018 15.30%
-
Net Worth 639,600 835,435 828,839 885,085 844,858 837,827 843,554 -16.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 90,011 80,007 59,999 - 90,006 80,002 60,005 30.94%
Div Payout % 64.55% 54.27% 40.50% - 69.90% 65.36% 44.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 639,600 835,435 828,839 885,085 844,858 837,827 843,554 -16.80%
NOSH 400,050 400,036 399,999 399,803 400,027 400,013 400,035 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.09% 32.82% 32.86% 34.57% 29.33% 28.54% 30.82% -
ROE 21.80% 17.65% 17.88% 18.41% 15.24% 14.61% 16.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.69 112.29 112.71 117.92 109.75 107.23 109.49 11.34%
EPS 34.86 36.85 37.04 40.76 32.19 30.60 33.74 2.19%
DPS 22.50 20.00 15.00 0.00 22.50 20.00 15.00 30.94%
NAPS 1.5988 2.0884 2.0721 2.2138 2.112 2.0945 2.1087 -16.80%
Adjusted Per Share Value based on latest NOSH - 399,803
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 111.92 97.65 98.01 102.49 95.45 93.24 95.22 11.34%
EPS 30.31 32.05 32.21 35.43 27.99 26.61 29.34 2.18%
DPS 19.57 17.39 13.04 0.00 19.57 17.39 13.04 30.98%
NAPS 1.3904 1.8162 1.8018 1.9241 1.8366 1.8214 1.8338 -16.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.78 6.58 6.35 6.40 6.50 6.11 6.05 -
P/RPS 5.27 5.86 5.63 5.43 5.92 5.70 5.53 -3.15%
P/EPS 19.45 17.85 17.14 15.70 20.19 19.97 17.93 5.55%
EY 5.14 5.60 5.83 6.37 4.95 5.01 5.58 -5.31%
DY 3.32 3.04 2.36 0.00 3.46 3.27 2.48 21.40%
P/NAPS 4.24 3.15 3.06 2.89 3.08 2.92 2.87 29.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 6.56 6.60 6.86 6.38 6.45 6.52 6.10 -
P/RPS 5.10 5.88 6.09 5.41 5.88 6.08 5.57 -5.69%
P/EPS 18.82 17.91 18.52 15.65 20.04 21.31 18.08 2.70%
EY 5.31 5.58 5.40 6.39 4.99 4.69 5.53 -2.66%
DY 3.43 3.03 2.19 0.00 3.49 3.07 2.46 24.73%
P/NAPS 4.10 3.16 3.31 2.88 3.05 3.11 2.89 26.17%

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