[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -66.06%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 417,172 308,570 211,187 107,041 391,116 286,442 192,971 66.95%
PBT 189,193 154,143 110,444 57,736 175,212 135,299 94,004 59.20%
Tax -53,549 -40,858 -29,350 -15,622 -51,135 -40,255 -27,572 55.47%
NP 135,644 113,285 81,094 42,114 124,077 95,044 66,432 60.73%
-
NP to SH 135,644 113,285 81,094 42,114 124,077 95,044 66,432 60.73%
-
Tax Rate 28.30% 26.51% 26.57% 27.06% 29.18% 29.75% 29.33% -
Total Cost 281,528 195,285 130,093 64,927 267,039 191,398 126,539 70.17%
-
Net Worth 893,226 900,111 897,234 945,545 903,538 903,397 903,411 -0.75%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 220,006 80,002 40,006 - 119,997 80,003 39,995 210.64%
Div Payout % 162.19% 70.62% 49.33% - 96.71% 84.18% 60.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 893,226 900,111 897,234 945,545 903,538 903,397 903,411 -0.75%
NOSH 400,011 400,014 400,069 399,943 399,990 400,016 399,951 0.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 32.52% 36.71% 38.40% 39.34% 31.72% 33.18% 34.43% -
ROE 15.19% 12.59% 9.04% 4.45% 13.73% 10.52% 7.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 104.29 77.14 52.79 26.76 97.78 71.61 48.25 66.93%
EPS 33.91 28.32 20.27 10.53 31.02 23.76 16.61 60.72%
DPS 55.00 20.00 10.00 0.00 30.00 20.00 10.00 210.61%
NAPS 2.233 2.2502 2.2427 2.3642 2.2589 2.2584 2.2588 -0.76%
Adjusted Per Share Value based on latest NOSH - 399,943
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 90.69 67.08 45.91 23.27 85.03 62.27 41.95 66.95%
EPS 29.49 24.63 17.63 9.16 26.97 20.66 14.44 60.75%
DPS 47.83 17.39 8.70 0.00 26.09 17.39 8.69 210.76%
NAPS 1.9418 1.9568 1.9505 2.0555 1.9642 1.9639 1.9639 -0.74%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.10 6.55 6.00 4.90 4.80 4.74 4.80 -
P/RPS 5.85 8.49 11.37 18.31 4.91 6.62 9.95 -29.75%
P/EPS 17.99 23.13 29.60 46.53 15.47 19.95 28.90 -27.03%
EY 5.56 4.32 3.38 2.15 6.46 5.01 3.46 37.07%
DY 9.02 3.05 1.67 0.00 6.25 4.22 2.08 165.21%
P/NAPS 2.73 2.91 2.68 2.07 2.12 2.10 2.13 17.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 -
Price 5.80 6.40 6.00 5.75 4.88 4.78 4.80 -
P/RPS 5.56 8.30 11.37 21.48 4.99 6.68 9.95 -32.08%
P/EPS 17.10 22.60 29.60 54.61 15.73 20.12 28.90 -29.45%
EY 5.85 4.43 3.38 1.83 6.36 4.97 3.46 41.78%
DY 9.48 3.13 1.67 0.00 6.15 4.18 2.08 174.13%
P/NAPS 2.60 2.84 2.68 2.43 2.16 2.12 2.13 14.17%

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