[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -70.98%
YoY- -0.68%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 483,946 358,587 241,215 121,958 514,835 336,888 225,417 66.18%
PBT 181,575 137,811 95,265 54,895 183,288 147,447 98,795 49.87%
Tax -10,865 -27,040 -23,569 -14,433 -43,844 -36,877 -24,715 -42.09%
NP 170,710 110,771 71,696 40,462 139,444 110,570 74,080 74.19%
-
NP to SH 170,770 110,771 71,696 40,462 139,444 110,570 74,080 74.23%
-
Tax Rate 5.98% 19.62% 24.74% 26.29% 23.92% 25.01% 25.02% -
Total Cost 313,236 247,816 169,519 81,496 375,391 226,318 151,337 62.19%
-
Net Worth 660,433 835,962 826,984 885,166 639,600 835,435 828,839 -14.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 90,026 60,005 30,006 - 90,011 60,005 29,999 107.63%
Div Payout % 52.72% 54.17% 41.85% - 64.55% 54.27% 40.50% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 660,433 835,962 826,984 885,166 639,600 835,435 828,839 -14.01%
NOSH 400,117 400,039 400,089 399,822 400,050 400,036 399,999 0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 35.27% 30.89% 29.72% 33.18% 27.09% 32.82% 32.86% -
ROE 25.86% 13.25% 8.67% 4.57% 21.80% 13.24% 8.94% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 120.95 89.64 60.29 30.50 128.69 84.21 56.35 66.16%
EPS 42.68 27.69 17.92 10.12 34.86 27.64 18.52 74.20%
DPS 22.50 15.00 7.50 0.00 22.50 15.00 7.50 107.59%
NAPS 1.6506 2.0897 2.067 2.2139 1.5988 2.0884 2.0721 -14.03%
Adjusted Per Share Value based on latest NOSH - 399,822
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 105.21 77.95 52.44 26.51 111.92 73.24 49.00 66.20%
EPS 37.12 24.08 15.59 8.80 30.31 24.04 16.10 74.25%
DPS 19.57 13.04 6.52 0.00 19.57 13.04 6.52 107.66%
NAPS 1.4357 1.8173 1.7978 1.9243 1.3904 1.8162 1.8018 -14.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 6.80 6.60 6.69 6.70 6.78 6.58 6.35 -
P/RPS 5.62 7.36 11.10 21.97 5.27 7.81 11.27 -37.03%
P/EPS 15.93 23.84 37.33 66.21 19.45 23.81 34.29 -39.93%
EY 6.28 4.20 2.68 1.51 5.14 4.20 2.92 66.38%
DY 3.31 2.27 1.12 0.00 3.32 2.28 1.18 98.52%
P/NAPS 4.12 3.16 3.24 3.03 4.24 3.15 3.06 21.86%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 -
Price 7.00 6.60 6.80 6.70 6.56 6.60 6.86 -
P/RPS 5.79 7.36 11.28 21.97 5.10 7.84 12.17 -38.97%
P/EPS 16.40 23.84 37.95 66.21 18.82 23.88 37.04 -41.82%
EY 6.10 4.20 2.64 1.51 5.31 4.19 2.70 71.92%
DY 3.21 2.27 1.10 0.00 3.43 2.27 1.09 105.05%
P/NAPS 4.24 3.16 3.29 3.03 4.10 3.16 3.31 17.89%

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