[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 89.1%
YoY- 15.41%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 136,867 506,209 370,113 250,767 131,249 483,946 358,587 -47.35%
PBT 55,340 178,571 133,526 93,889 59,832 181,575 137,811 -45.53%
Tax -18,942 -32,183 -19,475 -11,142 -16,073 -10,865 -27,040 -21.10%
NP 36,398 146,388 114,051 82,747 43,759 170,710 110,771 -52.35%
-
NP to SH 36,398 146,388 114,051 82,747 43,759 170,770 110,771 -52.35%
-
Tax Rate 34.23% 18.02% 14.59% 11.87% 26.86% 5.98% 19.62% -
Total Cost 100,469 359,821 256,062 168,020 87,490 313,236 247,816 -45.19%
-
Net Worth 693,001 656,541 654,113 652,897 703,983 660,433 835,962 -11.74%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 89,992 59,984 29,995 - 90,026 60,005 -
Div Payout % - 61.47% 52.59% 36.25% - 52.72% 54.17% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 693,001 656,541 654,113 652,897 703,983 660,433 835,962 -11.74%
NOSH 399,978 399,964 399,898 399,937 399,990 400,117 400,039 -0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.59% 28.92% 30.82% 33.00% 33.34% 35.27% 30.89% -
ROE 5.25% 22.30% 17.44% 12.67% 6.22% 25.86% 13.25% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.22 126.56 92.55 62.70 32.81 120.95 89.64 -47.34%
EPS 9.10 36.60 28.52 20.69 10.94 42.68 27.69 -52.34%
DPS 0.00 22.50 15.00 7.50 0.00 22.50 15.00 -
NAPS 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 2.0897 -11.73%
Adjusted Per Share Value based on latest NOSH - 399,876
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.75 110.05 80.46 54.51 28.53 105.21 77.95 -47.35%
EPS 7.91 31.82 24.79 17.99 9.51 37.12 24.08 -52.35%
DPS 0.00 19.56 13.04 6.52 0.00 19.57 13.04 -
NAPS 1.5065 1.4273 1.422 1.4193 1.5304 1.4357 1.8173 -11.74%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.00 7.00 7.10 7.00 6.96 6.80 6.60 -
P/RPS 20.46 5.53 7.67 11.16 21.21 5.62 7.36 97.58%
P/EPS 76.92 19.13 24.89 33.83 63.62 15.93 23.84 118.19%
EY 1.30 5.23 4.02 2.96 1.57 6.28 4.20 -54.20%
DY 0.00 3.21 2.11 1.07 0.00 3.31 2.27 -
P/NAPS 4.04 4.26 4.34 4.29 3.95 4.12 3.16 17.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 -
Price 7.20 7.00 7.10 7.01 7.20 7.00 6.60 -
P/RPS 21.04 5.53 7.67 11.18 21.94 5.79 7.36 101.29%
P/EPS 79.12 19.13 24.89 33.88 65.81 16.40 23.84 122.33%
EY 1.26 5.23 4.02 2.95 1.52 6.10 4.20 -55.15%
DY 0.00 3.21 2.11 1.07 0.00 3.21 2.27 -
P/NAPS 4.16 4.26 4.34 4.29 4.09 4.24 3.16 20.09%

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