[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 19.74%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 333,318 228,374 118,027 417,172 308,570 211,187 107,041 112.80%
PBT 159,137 113,502 67,434 189,193 154,143 110,444 57,736 96.22%
Tax -42,082 -29,668 -17,656 -53,549 -40,858 -29,350 -15,622 93.25%
NP 117,055 83,834 49,778 135,644 113,285 81,094 42,114 97.31%
-
NP to SH 117,055 83,834 49,778 135,644 113,285 81,094 42,114 97.31%
-
Tax Rate 26.44% 26.14% 26.18% 28.30% 26.51% 26.57% 27.06% -
Total Cost 216,263 144,540 68,249 281,528 195,285 130,093 64,927 122.54%
-
Net Worth 877,152 873,377 943,341 893,226 900,111 897,234 945,545 -4.86%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 59,207 29,597 - 220,006 80,002 40,006 - -
Div Payout % 50.58% 35.31% - 162.19% 70.62% 49.33% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 877,152 873,377 943,341 893,226 900,111 897,234 945,545 -4.86%
NOSH 400,051 399,971 400,144 400,011 400,014 400,069 399,943 0.01%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 35.12% 36.71% 42.18% 32.52% 36.71% 38.40% 39.34% -
ROE 13.34% 9.60% 5.28% 15.19% 12.59% 9.04% 4.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 83.32 57.10 29.50 104.29 77.14 52.79 26.76 112.78%
EPS 29.26 20.96 12.44 33.91 28.32 20.27 10.53 97.28%
DPS 14.80 7.40 0.00 55.00 20.00 10.00 0.00 -
NAPS 2.1926 2.1836 2.3575 2.233 2.2502 2.2427 2.3642 -4.88%
Adjusted Per Share Value based on latest NOSH - 399,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 72.46 49.65 25.66 90.69 67.08 45.91 23.27 112.79%
EPS 25.45 18.22 10.82 29.49 24.63 17.63 9.16 97.26%
DPS 12.87 6.43 0.00 47.83 17.39 8.70 0.00 -
NAPS 1.9069 1.8986 2.0507 1.9418 1.9568 1.9505 2.0555 -4.86%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.40 6.30 6.10 6.10 6.55 6.00 4.90 -
P/RPS 6.48 11.03 20.68 5.85 8.49 11.37 18.31 -49.87%
P/EPS 18.46 30.06 49.04 17.99 23.13 29.60 46.53 -45.91%
EY 5.42 3.33 2.04 5.56 4.32 3.38 2.15 84.91%
DY 2.74 1.17 0.00 9.02 3.05 1.67 0.00 -
P/NAPS 2.46 2.89 2.59 2.73 2.91 2.68 2.07 12.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 -
Price 5.30 5.85 6.45 5.80 6.40 6.00 5.75 -
P/RPS 6.36 10.25 21.87 5.56 8.30 11.37 21.48 -55.47%
P/EPS 18.11 27.91 51.85 17.10 22.60 29.60 54.61 -51.99%
EY 5.52 3.58 1.93 5.85 4.43 3.38 1.83 108.34%
DY 2.79 1.26 0.00 9.48 3.13 1.67 0.00 -
P/NAPS 2.42 2.68 2.74 2.60 2.84 2.68 2.43 -0.27%

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