[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 26.11%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 358,587 241,215 121,958 514,835 336,888 225,417 117,863 109.82%
PBT 137,811 95,265 54,895 183,288 147,447 98,795 53,808 87.08%
Tax -27,040 -23,569 -14,433 -43,844 -36,877 -24,715 -13,068 62.30%
NP 110,771 71,696 40,462 139,444 110,570 74,080 40,740 94.68%
-
NP to SH 110,771 71,696 40,462 139,444 110,570 74,080 40,740 94.68%
-
Tax Rate 19.62% 24.74% 26.29% 23.92% 25.01% 25.02% 24.29% -
Total Cost 247,816 169,519 81,496 375,391 226,318 151,337 77,123 117.59%
-
Net Worth 835,962 826,984 885,166 639,600 835,435 828,839 885,085 -3.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 60,005 30,006 - 90,011 60,005 29,999 - -
Div Payout % 54.17% 41.85% - 64.55% 54.27% 40.50% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 835,962 826,984 885,166 639,600 835,435 828,839 885,085 -3.73%
NOSH 400,039 400,089 399,822 400,050 400,036 399,999 399,803 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 30.89% 29.72% 33.18% 27.09% 32.82% 32.86% 34.57% -
ROE 13.25% 8.67% 4.57% 21.80% 13.24% 8.94% 4.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.64 60.29 30.50 128.69 84.21 56.35 29.48 109.74%
EPS 27.69 17.92 10.12 34.86 27.64 18.52 10.19 94.61%
DPS 15.00 7.50 0.00 22.50 15.00 7.50 0.00 -
NAPS 2.0897 2.067 2.2139 1.5988 2.0884 2.0721 2.2138 -3.76%
Adjusted Per Share Value based on latest NOSH - 400,090
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.95 52.44 26.51 111.92 73.24 49.00 25.62 109.82%
EPS 24.08 15.59 8.80 30.31 24.04 16.10 8.86 94.63%
DPS 13.04 6.52 0.00 19.57 13.04 6.52 0.00 -
NAPS 1.8173 1.7978 1.9243 1.3904 1.8162 1.8018 1.9241 -3.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.60 6.69 6.70 6.78 6.58 6.35 6.40 -
P/RPS 7.36 11.10 21.97 5.27 7.81 11.27 21.71 -51.34%
P/EPS 23.84 37.33 66.21 19.45 23.81 34.29 62.81 -47.54%
EY 4.20 2.68 1.51 5.14 4.20 2.92 1.59 90.97%
DY 2.27 1.12 0.00 3.32 2.28 1.18 0.00 -
P/NAPS 3.16 3.24 3.03 4.24 3.15 3.06 2.89 6.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 -
Price 6.60 6.80 6.70 6.56 6.60 6.86 6.38 -
P/RPS 7.36 11.28 21.97 5.10 7.84 12.17 21.64 -51.24%
P/EPS 23.84 37.95 66.21 18.82 23.88 37.04 62.61 -47.43%
EY 4.20 2.64 1.51 5.31 4.19 2.70 1.60 90.17%
DY 2.27 1.10 0.00 3.43 2.27 1.09 0.00 -
P/NAPS 3.16 3.29 3.03 4.10 3.16 3.31 2.88 6.37%

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