[BIPORT] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -20.86%
YoY- -21.86%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 117,371 119,257 121,958 177,947 111,471 107,554 117,863 -0.27%
PBT 42,546 40,370 54,895 35,842 48,650 44,987 53,808 -14.47%
Tax -3,471 -9,136 -14,433 -6,967 -12,162 -11,647 -13,068 -58.64%
NP 39,075 31,234 40,462 28,875 36,488 33,340 40,740 -2.74%
-
NP to SH 39,075 31,234 40,462 28,875 36,488 33,340 40,740 -2.74%
-
Tax Rate 8.16% 22.63% 26.29% 19.44% 25.00% 25.89% 24.29% -
Total Cost 78,296 88,023 81,496 149,072 74,983 74,214 77,123 1.01%
-
Net Worth 835,773 826,641 885,166 800,181 835,543 828,343 885,085 -3.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 29,996 29,994 - 30,006 30,006 29,982 - -
Div Payout % 76.77% 96.03% - 103.92% 82.24% 89.93% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 835,773 826,641 885,166 800,181 835,543 828,343 885,085 -3.74%
NOSH 399,948 399,923 399,822 400,090 400,087 399,760 399,803 0.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 33.29% 26.19% 33.18% 16.23% 32.73% 31.00% 34.57% -
ROE 4.68% 3.78% 4.57% 3.61% 4.37% 4.02% 4.60% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.35 29.82 30.50 44.48 27.86 26.90 29.48 -0.29%
EPS 9.77 7.81 10.12 7.22 9.12 8.34 10.19 -2.76%
DPS 7.50 7.50 0.00 7.50 7.50 7.50 0.00 -
NAPS 2.0897 2.067 2.2139 2.00 2.0884 2.0721 2.2138 -3.76%
Adjusted Per Share Value based on latest NOSH - 400,090
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 25.52 25.93 26.51 38.68 24.23 23.38 25.62 -0.26%
EPS 8.49 6.79 8.80 6.28 7.93 7.25 8.86 -2.80%
DPS 6.52 6.52 0.00 6.52 6.52 6.52 0.00 -
NAPS 1.8169 1.797 1.9243 1.7395 1.8164 1.8007 1.9241 -3.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 6.60 6.69 6.70 6.78 6.58 6.35 6.40 -
P/RPS 22.49 22.43 21.97 15.24 23.62 23.60 21.71 2.37%
P/EPS 67.55 85.66 66.21 93.94 72.15 76.14 62.81 4.96%
EY 1.48 1.17 1.51 1.06 1.39 1.31 1.59 -4.66%
DY 1.14 1.12 0.00 1.11 1.14 1.18 0.00 -
P/NAPS 3.16 3.24 3.03 3.39 3.15 3.06 2.89 6.12%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 -
Price 6.60 6.80 6.70 6.56 6.60 6.86 6.38 -
P/RPS 22.49 22.80 21.97 14.75 23.69 25.50 21.64 2.59%
P/EPS 67.55 87.07 66.21 90.90 72.37 82.25 62.61 5.18%
EY 1.48 1.15 1.51 1.10 1.38 1.22 1.60 -5.06%
DY 1.14 1.10 0.00 1.14 1.14 1.09 0.00 -
P/NAPS 3.16 3.29 3.03 3.28 3.16 3.31 2.88 6.37%

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