[BIPORT] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -19.71%
YoY- -19.89%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 123,341 136,867 136,097 119,345 119,519 131,249 125,358 -1.07%
PBT 32,940 55,340 45,046 39,637 34,058 59,832 43,764 -17.27%
Tax -8,850 -18,942 -12,709 -8,333 4,931 -16,073 16,175 -
NP 24,090 36,398 32,337 31,304 38,989 43,759 59,939 -45.56%
-
NP to SH 24,090 36,398 32,337 31,304 38,989 43,759 59,939 -45.56%
-
Tax Rate 26.87% 34.23% 28.21% 21.02% -14.48% 26.86% -36.96% -
Total Cost 99,251 100,469 103,760 88,041 80,530 87,490 65,419 32.06%
-
Net Worth 1,177,784 693,001 656,945 653,945 652,799 703,983 660,438 47.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 34,500 - 30,015 29,984 29,990 - 30,009 9.75%
Div Payout % 143.21% - 92.82% 95.79% 76.92% - 50.07% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,177,784 693,001 656,945 653,945 652,799 703,983 660,438 47.10%
NOSH 460,000 399,978 400,210 399,795 399,876 399,990 400,120 9.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.53% 26.59% 23.76% 26.23% 32.62% 33.34% 47.81% -
ROE 2.05% 5.25% 4.92% 4.79% 5.97% 6.22% 9.08% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.81 34.22 34.01 29.85 29.89 32.81 31.33 -9.87%
EPS 5.73 9.10 8.08 7.83 9.75 10.94 14.98 -47.33%
DPS 7.50 0.00 7.50 7.50 7.50 0.00 7.50 0.00%
NAPS 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 34.03%
Adjusted Per Share Value based on latest NOSH - 399,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 26.81 29.75 29.59 25.94 25.98 28.53 27.25 -1.08%
EPS 5.73 7.91 7.03 6.81 8.48 9.51 13.03 -42.20%
DPS 7.50 0.00 6.53 6.52 6.52 0.00 6.52 9.79%
NAPS 2.5604 1.5065 1.4281 1.4216 1.4191 1.5304 1.4357 47.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.18 7.00 7.00 7.10 7.00 6.96 6.80 -
P/RPS 26.78 20.46 20.58 23.78 23.42 21.21 21.70 15.06%
P/EPS 137.10 76.92 86.63 90.68 71.79 63.62 45.39 109.09%
EY 0.73 1.30 1.15 1.10 1.39 1.57 2.20 -52.10%
DY 1.04 0.00 1.07 1.06 1.07 0.00 1.10 -3.67%
P/NAPS 2.80 4.04 4.26 4.34 4.29 3.95 4.12 -22.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 -
Price 7.78 7.20 7.00 7.10 7.01 7.20 7.00 -
P/RPS 29.02 21.04 20.58 23.78 23.45 21.94 22.34 19.07%
P/EPS 148.56 79.12 86.63 90.68 71.90 65.81 46.73 116.35%
EY 0.67 1.26 1.15 1.10 1.39 1.52 2.14 -53.92%
DY 0.96 0.00 1.07 1.06 1.07 0.00 1.07 -6.98%
P/NAPS 3.04 4.16 4.26 4.34 4.29 4.09 4.24 -19.90%

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