[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 40.39%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 117,863 439,047 321,689 218,995 115,983 448,767 333,318 -50.02%
PBT 53,808 173,518 123,087 89,744 63,413 205,883 159,137 -51.49%
Tax -13,068 -44,762 -31,284 -22,258 -15,343 -55,272 -42,082 -54.17%
NP 40,740 128,756 91,803 67,486 48,070 150,611 117,055 -50.55%
-
NP to SH 40,740 128,756 91,803 67,486 48,070 150,611 117,055 -50.55%
-
Tax Rate 24.29% 25.80% 25.42% 24.80% 24.20% 26.85% 26.44% -
Total Cost 77,123 310,291 229,886 151,509 67,913 298,156 216,263 -49.74%
-
Net Worth 885,085 844,858 837,827 843,554 928,886 881,064 877,152 0.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 90,006 60,001 30,002 - 88,806 59,207 -
Div Payout % - 69.90% 65.36% 44.46% - 58.96% 50.58% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 885,085 844,858 837,827 843,554 928,886 881,064 877,152 0.60%
NOSH 399,803 400,027 400,013 400,035 399,916 400,029 400,051 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 34.57% 29.33% 28.54% 30.82% 41.45% 33.56% 35.12% -
ROE 4.60% 15.24% 10.96% 8.00% 5.18% 17.09% 13.34% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 29.48 109.75 80.42 54.74 29.00 112.18 83.32 -50.00%
EPS 10.19 32.19 22.95 16.87 12.02 37.65 29.26 -50.53%
DPS 0.00 22.50 15.00 7.50 0.00 22.20 14.80 -
NAPS 2.2138 2.112 2.0945 2.1087 2.3227 2.2025 2.1926 0.64%
Adjusted Per Share Value based on latest NOSH - 400,329
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.62 95.45 69.93 47.61 25.21 97.56 72.46 -50.02%
EPS 8.86 27.99 19.96 14.67 10.45 32.74 25.45 -50.54%
DPS 0.00 19.57 13.04 6.52 0.00 19.31 12.87 -
NAPS 1.9241 1.8366 1.8214 1.8338 2.0193 1.9154 1.9069 0.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.40 6.50 6.11 6.05 5.75 5.70 5.40 -
P/RPS 21.71 5.92 7.60 11.05 19.83 5.08 6.48 124.06%
P/EPS 62.81 20.19 26.62 35.86 47.84 15.14 18.46 126.38%
EY 1.59 4.95 3.76 2.79 2.09 6.61 5.42 -55.88%
DY 0.00 3.46 2.45 1.24 0.00 3.89 2.74 -
P/NAPS 2.89 3.08 2.92 2.87 2.48 2.59 2.46 11.34%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 -
Price 6.38 6.45 6.52 6.10 6.35 5.45 5.30 -
P/RPS 21.64 5.88 8.11 11.14 21.90 4.86 6.36 126.39%
P/EPS 62.61 20.04 28.41 36.16 52.83 14.48 18.11 128.81%
EY 1.60 4.99 3.52 2.77 1.89 6.91 5.52 -56.23%
DY 0.00 3.49 2.30 1.23 0.00 4.07 2.79 -
P/NAPS 2.88 3.05 3.11 2.89 2.73 2.47 2.42 12.31%

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