[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -68.08%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 439,047 321,689 218,995 115,983 448,767 333,318 228,374 54.42%
PBT 173,518 123,087 89,744 63,413 205,883 159,137 113,502 32.60%
Tax -44,762 -31,284 -22,258 -15,343 -55,272 -42,082 -29,668 31.44%
NP 128,756 91,803 67,486 48,070 150,611 117,055 83,834 33.01%
-
NP to SH 128,756 91,803 67,486 48,070 150,611 117,055 83,834 33.01%
-
Tax Rate 25.80% 25.42% 24.80% 24.20% 26.85% 26.44% 26.14% -
Total Cost 310,291 229,886 151,509 67,913 298,156 216,263 144,540 66.18%
-
Net Worth 844,858 837,827 843,554 928,886 881,064 877,152 873,377 -2.18%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 90,006 60,001 30,002 - 88,806 59,207 29,597 109.47%
Div Payout % 69.90% 65.36% 44.46% - 58.96% 50.58% 35.31% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 844,858 837,827 843,554 928,886 881,064 877,152 873,377 -2.18%
NOSH 400,027 400,013 400,035 399,916 400,029 400,051 399,971 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 29.33% 28.54% 30.82% 41.45% 33.56% 35.12% 36.71% -
ROE 15.24% 10.96% 8.00% 5.18% 17.09% 13.34% 9.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 109.75 80.42 54.74 29.00 112.18 83.32 57.10 54.40%
EPS 32.19 22.95 16.87 12.02 37.65 29.26 20.96 33.00%
DPS 22.50 15.00 7.50 0.00 22.20 14.80 7.40 109.45%
NAPS 2.112 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 -2.19%
Adjusted Per Share Value based on latest NOSH - 399,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 95.45 69.93 47.61 25.21 97.56 72.46 49.65 54.42%
EPS 27.99 19.96 14.67 10.45 32.74 25.45 18.22 33.03%
DPS 19.57 13.04 6.52 0.00 19.31 12.87 6.43 109.59%
NAPS 1.8366 1.8214 1.8338 2.0193 1.9154 1.9069 1.8986 -2.18%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.11 6.05 5.75 5.70 5.40 6.30 -
P/RPS 5.92 7.60 11.05 19.83 5.08 6.48 11.03 -33.88%
P/EPS 20.19 26.62 35.86 47.84 15.14 18.46 30.06 -23.24%
EY 4.95 3.76 2.79 2.09 6.61 5.42 3.33 30.15%
DY 3.46 2.45 1.24 0.00 3.89 2.74 1.17 105.62%
P/NAPS 3.08 2.92 2.87 2.48 2.59 2.46 2.89 4.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 6.45 6.52 6.10 6.35 5.45 5.30 5.85 -
P/RPS 5.88 8.11 11.14 21.90 4.86 6.36 10.25 -30.88%
P/EPS 20.04 28.41 36.16 52.83 14.48 18.11 27.91 -19.76%
EY 4.99 3.52 2.77 1.89 6.91 5.52 3.58 24.70%
DY 3.49 2.30 1.23 0.00 4.07 2.79 1.26 96.86%
P/NAPS 3.05 3.11 2.89 2.73 2.47 2.42 2.68 8.97%

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