[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.67%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 321,689 218,995 115,983 448,767 333,318 228,374 118,027 95.00%
PBT 123,087 89,744 63,413 205,883 159,137 113,502 67,434 49.30%
Tax -31,284 -22,258 -15,343 -55,272 -42,082 -29,668 -17,656 46.37%
NP 91,803 67,486 48,070 150,611 117,055 83,834 49,778 50.33%
-
NP to SH 91,803 67,486 48,070 150,611 117,055 83,834 49,778 50.33%
-
Tax Rate 25.42% 24.80% 24.20% 26.85% 26.44% 26.14% 26.18% -
Total Cost 229,886 151,509 67,913 298,156 216,263 144,540 68,249 124.53%
-
Net Worth 837,827 843,554 928,886 881,064 877,152 873,377 943,341 -7.59%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 60,001 30,002 - 88,806 59,207 29,597 - -
Div Payout % 65.36% 44.46% - 58.96% 50.58% 35.31% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 837,827 843,554 928,886 881,064 877,152 873,377 943,341 -7.59%
NOSH 400,013 400,035 399,916 400,029 400,051 399,971 400,144 -0.02%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.54% 30.82% 41.45% 33.56% 35.12% 36.71% 42.18% -
ROE 10.96% 8.00% 5.18% 17.09% 13.34% 9.60% 5.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 80.42 54.74 29.00 112.18 83.32 57.10 29.50 95.02%
EPS 22.95 16.87 12.02 37.65 29.26 20.96 12.44 50.36%
DPS 15.00 7.50 0.00 22.20 14.80 7.40 0.00 -
NAPS 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 2.3575 -7.57%
Adjusted Per Share Value based on latest NOSH - 399,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 69.93 47.61 25.21 97.56 72.46 49.65 25.66 94.98%
EPS 19.96 14.67 10.45 32.74 25.45 18.22 10.82 50.35%
DPS 13.04 6.52 0.00 19.31 12.87 6.43 0.00 -
NAPS 1.8214 1.8338 2.0193 1.9154 1.9069 1.8986 2.0507 -7.59%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.11 6.05 5.75 5.70 5.40 6.30 6.10 -
P/RPS 7.60 11.05 19.83 5.08 6.48 11.03 20.68 -48.66%
P/EPS 26.62 35.86 47.84 15.14 18.46 30.06 49.04 -33.43%
EY 3.76 2.79 2.09 6.61 5.42 3.33 2.04 50.27%
DY 2.45 1.24 0.00 3.89 2.74 1.17 0.00 -
P/NAPS 2.92 2.87 2.48 2.59 2.46 2.89 2.59 8.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 -
Price 6.52 6.10 6.35 5.45 5.30 5.85 6.45 -
P/RPS 8.11 11.14 21.90 4.86 6.36 10.25 21.87 -48.35%
P/EPS 28.41 36.16 52.83 14.48 18.11 27.91 51.85 -33.01%
EY 3.52 2.77 1.89 6.91 5.52 3.58 1.93 49.22%
DY 2.30 1.23 0.00 4.07 2.79 1.26 0.00 -
P/NAPS 3.11 2.89 2.73 2.47 2.42 2.68 2.74 8.80%

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