[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.7%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 228,374 118,027 417,172 308,570 211,187 107,041 391,116 -30.16%
PBT 113,502 67,434 189,193 154,143 110,444 57,736 175,212 -25.15%
Tax -29,668 -17,656 -53,549 -40,858 -29,350 -15,622 -51,135 -30.45%
NP 83,834 49,778 135,644 113,285 81,094 42,114 124,077 -23.01%
-
NP to SH 83,834 49,778 135,644 113,285 81,094 42,114 124,077 -23.01%
-
Tax Rate 26.14% 26.18% 28.30% 26.51% 26.57% 27.06% 29.18% -
Total Cost 144,540 68,249 281,528 195,285 130,093 64,927 267,039 -33.60%
-
Net Worth 873,377 943,341 893,226 900,111 897,234 945,545 903,538 -2.23%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 29,597 - 220,006 80,002 40,006 - 119,997 -60.70%
Div Payout % 35.31% - 162.19% 70.62% 49.33% - 96.71% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 873,377 943,341 893,226 900,111 897,234 945,545 903,538 -2.23%
NOSH 399,971 400,144 400,011 400,014 400,069 399,943 399,990 -0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 36.71% 42.18% 32.52% 36.71% 38.40% 39.34% 31.72% -
ROE 9.60% 5.28% 15.19% 12.59% 9.04% 4.45% 13.73% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.10 29.50 104.29 77.14 52.79 26.76 97.78 -30.15%
EPS 20.96 12.44 33.91 28.32 20.27 10.53 31.02 -23.01%
DPS 7.40 0.00 55.00 20.00 10.00 0.00 30.00 -60.70%
NAPS 2.1836 2.3575 2.233 2.2502 2.2427 2.3642 2.2589 -2.23%
Adjusted Per Share Value based on latest NOSH - 399,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.65 25.66 90.69 67.08 45.91 23.27 85.03 -30.16%
EPS 18.22 10.82 29.49 24.63 17.63 9.16 26.97 -23.02%
DPS 6.43 0.00 47.83 17.39 8.70 0.00 26.09 -60.72%
NAPS 1.8986 2.0507 1.9418 1.9568 1.9505 2.0555 1.9642 -2.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.30 6.10 6.10 6.55 6.00 4.90 4.80 -
P/RPS 11.03 20.68 5.85 8.49 11.37 18.31 4.91 71.61%
P/EPS 30.06 49.04 17.99 23.13 29.60 46.53 15.47 55.77%
EY 3.33 2.04 5.56 4.32 3.38 2.15 6.46 -35.73%
DY 1.17 0.00 9.02 3.05 1.67 0.00 6.25 -67.30%
P/NAPS 2.89 2.59 2.73 2.91 2.68 2.07 2.12 22.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 -
Price 5.85 6.45 5.80 6.40 6.00 5.75 4.88 -
P/RPS 10.25 21.87 5.56 8.30 11.37 21.48 4.99 61.66%
P/EPS 27.91 51.85 17.10 22.60 29.60 54.61 15.73 46.61%
EY 3.58 1.93 5.85 4.43 3.38 1.83 6.36 -31.85%
DY 1.26 0.00 9.48 3.13 1.67 0.00 6.15 -65.28%
P/NAPS 2.68 2.74 2.60 2.84 2.68 2.43 2.16 15.48%

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