[BIPORT] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 1.01%
YoY- 50.07%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 102,694 103,012 115,983 115,449 104,943 110,347 118,027 -8.85%
PBT 33,343 26,330 63,413 46,746 45,635 46,068 67,434 -37.44%
Tax -9,026 -6,914 -15,343 -13,190 -12,414 -12,011 -17,656 -36.03%
NP 24,317 19,416 48,070 33,556 33,221 34,057 49,778 -37.94%
-
NP to SH 24,317 19,416 48,070 33,556 33,221 34,057 49,778 -37.94%
-
Tax Rate 27.07% 26.26% 24.20% 28.22% 27.20% 26.07% 26.18% -
Total Cost 78,377 83,596 67,913 81,893 71,722 76,290 68,249 9.65%
-
Net Worth 837,662 844,175 928,886 880,894 876,538 873,876 943,341 -7.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 29,995 30,024 - 29,596 29,583 29,614 - -
Div Payout % 123.35% 154.64% - 88.20% 89.05% 86.96% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 837,662 844,175 928,886 880,894 876,538 873,876 943,341 -7.60%
NOSH 399,934 400,329 399,916 399,952 399,771 400,199 400,144 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 23.68% 18.85% 41.45% 29.07% 31.66% 30.86% 42.18% -
ROE 2.90% 2.30% 5.18% 3.81% 3.79% 3.90% 5.28% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.68 25.73 29.00 28.87 26.25 27.57 29.50 -8.82%
EPS 6.08 4.85 12.02 8.39 8.31 8.51 12.44 -37.92%
DPS 7.50 7.50 0.00 7.40 7.40 7.40 0.00 -
NAPS 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 2.3575 -7.57%
Adjusted Per Share Value based on latest NOSH - 399,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 22.32 22.39 25.21 25.10 22.81 23.99 25.66 -8.86%
EPS 5.29 4.22 10.45 7.29 7.22 7.40 10.82 -37.91%
DPS 6.52 6.53 0.00 6.43 6.43 6.44 0.00 -
NAPS 1.821 1.8352 2.0193 1.915 1.9055 1.8997 2.0507 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.11 6.05 5.75 5.70 5.40 6.30 6.10 -
P/RPS 23.79 23.51 19.83 19.75 20.57 22.85 20.68 9.78%
P/EPS 100.49 124.74 47.84 67.94 64.98 74.03 49.04 61.25%
EY 1.00 0.80 2.09 1.47 1.54 1.35 2.04 -37.80%
DY 1.23 1.24 0.00 1.30 1.37 1.17 0.00 -
P/NAPS 2.92 2.87 2.48 2.59 2.46 2.89 2.59 8.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 -
Price 6.52 6.10 6.35 5.45 5.30 5.85 6.45 -
P/RPS 25.39 23.71 21.90 18.88 20.19 21.22 21.87 10.45%
P/EPS 107.23 125.77 52.83 64.96 63.78 68.74 51.85 62.25%
EY 0.93 0.80 1.89 1.54 1.57 1.45 1.93 -38.50%
DY 1.15 1.23 0.00 1.36 1.40 1.26 0.00 -
P/NAPS 3.11 2.89 2.73 2.47 2.42 2.68 2.74 8.80%

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