[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 54.16%
YoY- 22.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 370,113 250,767 131,249 483,946 358,587 241,215 121,958 109.18%
PBT 133,526 93,889 59,832 181,575 137,811 95,265 54,895 80.57%
Tax -19,475 -11,142 -16,073 -10,865 -27,040 -23,569 -14,433 22.04%
NP 114,051 82,747 43,759 170,710 110,771 71,696 40,462 99.16%
-
NP to SH 114,051 82,747 43,759 170,770 110,771 71,696 40,462 99.16%
-
Tax Rate 14.59% 11.87% 26.86% 5.98% 19.62% 24.74% 26.29% -
Total Cost 256,062 168,020 87,490 313,236 247,816 169,519 81,496 114.07%
-
Net Worth 654,113 652,897 703,983 660,433 835,962 826,984 885,166 -18.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 59,984 29,995 - 90,026 60,005 30,006 - -
Div Payout % 52.59% 36.25% - 52.72% 54.17% 41.85% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 654,113 652,897 703,983 660,433 835,962 826,984 885,166 -18.21%
NOSH 399,898 399,937 399,990 400,117 400,039 400,089 399,822 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 30.82% 33.00% 33.34% 35.27% 30.89% 29.72% 33.18% -
ROE 17.44% 12.67% 6.22% 25.86% 13.25% 8.67% 4.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 92.55 62.70 32.81 120.95 89.64 60.29 30.50 109.17%
EPS 28.52 20.69 10.94 42.68 27.69 17.92 10.12 99.14%
DPS 15.00 7.50 0.00 22.50 15.00 7.50 0.00 -
NAPS 1.6357 1.6325 1.76 1.6506 2.0897 2.067 2.2139 -18.22%
Adjusted Per Share Value based on latest NOSH - 400,120
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 80.46 54.51 28.53 105.21 77.95 52.44 26.51 109.20%
EPS 24.79 17.99 9.51 37.12 24.08 15.59 8.80 99.08%
DPS 13.04 6.52 0.00 19.57 13.04 6.52 0.00 -
NAPS 1.422 1.4193 1.5304 1.4357 1.8173 1.7978 1.9243 -18.21%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.10 7.00 6.96 6.80 6.60 6.69 6.70 -
P/RPS 7.67 11.16 21.21 5.62 7.36 11.10 21.97 -50.32%
P/EPS 24.89 33.83 63.62 15.93 23.84 37.33 66.21 -47.81%
EY 4.02 2.96 1.57 6.28 4.20 2.68 1.51 91.74%
DY 2.11 1.07 0.00 3.31 2.27 1.12 0.00 -
P/NAPS 4.34 4.29 3.95 4.12 3.16 3.24 3.03 26.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 25/08/11 26/05/11 -
Price 7.10 7.01 7.20 7.00 6.60 6.80 6.70 -
P/RPS 7.67 11.18 21.94 5.79 7.36 11.28 21.97 -50.32%
P/EPS 24.89 33.88 65.81 16.40 23.84 37.95 66.21 -47.81%
EY 4.02 2.95 1.52 6.10 4.20 2.64 1.51 91.74%
DY 2.11 1.07 0.00 3.21 2.27 1.10 0.00 -
P/NAPS 4.34 4.29 4.09 4.24 3.16 3.29 3.03 26.98%

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