[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.55%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 308,570 211,187 107,041 391,116 286,442 192,971 103,850 106.54%
PBT 154,143 110,444 57,736 175,212 135,299 94,004 55,066 98.49%
Tax -40,858 -29,350 -15,622 -51,135 -40,255 -27,572 -16,017 86.58%
NP 113,285 81,094 42,114 124,077 95,044 66,432 39,049 103.27%
-
NP to SH 113,285 81,094 42,114 124,077 95,044 66,432 39,049 103.27%
-
Tax Rate 26.51% 26.57% 27.06% 29.18% 29.75% 29.33% 29.09% -
Total Cost 195,285 130,093 64,927 267,039 191,398 126,539 64,801 108.49%
-
Net Worth 900,111 897,234 945,545 903,538 903,397 903,411 962,781 -4.38%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 80,002 40,006 - 119,997 80,003 39,995 - -
Div Payout % 70.62% 49.33% - 96.71% 84.18% 60.20% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 900,111 897,234 945,545 903,538 903,397 903,411 962,781 -4.38%
NOSH 400,014 400,069 399,943 399,990 400,016 399,951 400,092 -0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 36.71% 38.40% 39.34% 31.72% 33.18% 34.43% 37.60% -
ROE 12.59% 9.04% 4.45% 13.73% 10.52% 7.35% 4.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 77.14 52.79 26.76 97.78 71.61 48.25 25.96 106.55%
EPS 28.32 20.27 10.53 31.02 23.76 16.61 9.76 103.30%
DPS 20.00 10.00 0.00 30.00 20.00 10.00 0.00 -
NAPS 2.2502 2.2427 2.3642 2.2589 2.2584 2.2588 2.4064 -4.37%
Adjusted Per Share Value based on latest NOSH - 399,903
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 67.08 45.91 23.27 85.03 62.27 41.95 22.58 106.51%
EPS 24.63 17.63 9.16 26.97 20.66 14.44 8.49 103.27%
DPS 17.39 8.70 0.00 26.09 17.39 8.69 0.00 -
NAPS 1.9568 1.9505 2.0555 1.9642 1.9639 1.9639 2.093 -4.38%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 6.00 4.90 4.80 4.74 4.80 4.74 -
P/RPS 8.49 11.37 18.31 4.91 6.62 9.95 18.26 -39.95%
P/EPS 23.13 29.60 46.53 15.47 19.95 28.90 48.57 -38.99%
EY 4.32 3.38 2.15 6.46 5.01 3.46 2.06 63.76%
DY 3.05 1.67 0.00 6.25 4.22 2.08 0.00 -
P/NAPS 2.91 2.68 2.07 2.12 2.10 2.13 1.97 29.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 -
Price 6.40 6.00 5.75 4.88 4.78 4.80 4.64 -
P/RPS 8.30 11.37 21.48 4.99 6.68 9.95 17.88 -40.01%
P/EPS 22.60 29.60 54.61 15.73 20.12 28.90 47.54 -39.06%
EY 4.43 3.38 1.83 6.36 4.97 3.46 2.10 64.40%
DY 3.13 1.67 0.00 6.15 4.18 2.08 0.00 -
P/NAPS 2.84 2.68 2.43 2.16 2.12 2.13 1.93 29.34%

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