[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 49.26%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 241,215 121,958 514,835 336,888 225,417 117,863 439,047 -32.99%
PBT 95,265 54,895 183,288 147,447 98,795 53,808 173,518 -33.02%
Tax -23,569 -14,433 -43,844 -36,877 -24,715 -13,068 -44,762 -34.87%
NP 71,696 40,462 139,444 110,570 74,080 40,740 128,756 -32.38%
-
NP to SH 71,696 40,462 139,444 110,570 74,080 40,740 128,756 -32.38%
-
Tax Rate 24.74% 26.29% 23.92% 25.01% 25.02% 24.29% 25.80% -
Total Cost 169,519 81,496 375,391 226,318 151,337 77,123 310,291 -33.24%
-
Net Worth 826,984 885,166 639,600 835,435 828,839 885,085 844,858 -1.41%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 30,006 - 90,011 60,005 29,999 - 90,006 -52.01%
Div Payout % 41.85% - 64.55% 54.27% 40.50% - 69.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 826,984 885,166 639,600 835,435 828,839 885,085 844,858 -1.41%
NOSH 400,089 399,822 400,050 400,036 399,999 399,803 400,027 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 29.72% 33.18% 27.09% 32.82% 32.86% 34.57% 29.33% -
ROE 8.67% 4.57% 21.80% 13.24% 8.94% 4.60% 15.24% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.29 30.50 128.69 84.21 56.35 29.48 109.75 -32.99%
EPS 17.92 10.12 34.86 27.64 18.52 10.19 32.19 -32.40%
DPS 7.50 0.00 22.50 15.00 7.50 0.00 22.50 -52.02%
NAPS 2.067 2.2139 1.5988 2.0884 2.0721 2.2138 2.112 -1.42%
Adjusted Per Share Value based on latest NOSH - 400,087
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 52.44 26.51 111.92 73.24 49.00 25.62 95.45 -32.99%
EPS 15.59 8.80 30.31 24.04 16.10 8.86 27.99 -32.37%
DPS 6.52 0.00 19.57 13.04 6.52 0.00 19.57 -52.03%
NAPS 1.7978 1.9243 1.3904 1.8162 1.8018 1.9241 1.8366 -1.41%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 6.69 6.70 6.78 6.58 6.35 6.40 6.50 -
P/RPS 11.10 21.97 5.27 7.81 11.27 21.71 5.92 52.23%
P/EPS 37.33 66.21 19.45 23.81 34.29 62.81 20.19 50.81%
EY 2.68 1.51 5.14 4.20 2.92 1.59 4.95 -33.64%
DY 1.12 0.00 3.32 2.28 1.18 0.00 3.46 -52.95%
P/NAPS 3.24 3.03 4.24 3.15 3.06 2.89 3.08 3.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 -
Price 6.80 6.70 6.56 6.60 6.86 6.38 6.45 -
P/RPS 11.28 21.97 5.10 7.84 12.17 21.64 5.88 54.57%
P/EPS 37.95 66.21 18.82 23.88 37.04 62.61 20.04 53.24%
EY 2.64 1.51 5.31 4.19 2.70 1.60 4.99 -34.66%
DY 1.10 0.00 3.43 2.27 1.09 0.00 3.49 -53.78%
P/NAPS 3.29 3.03 4.10 3.16 3.31 2.88 3.05 5.19%

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