[BIPORT] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 53.39%
YoY- 107.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 119,345 119,519 131,249 125,358 117,371 119,257 121,958 -1.42%
PBT 39,637 34,058 59,832 43,764 42,546 40,370 54,895 -19.46%
Tax -8,333 4,931 -16,073 16,175 -3,471 -9,136 -14,433 -30.59%
NP 31,304 38,989 43,759 59,939 39,075 31,234 40,462 -15.68%
-
NP to SH 31,304 38,989 43,759 59,939 39,075 31,234 40,462 -15.68%
-
Tax Rate 21.02% -14.48% 26.86% -36.96% 8.16% 22.63% 26.29% -
Total Cost 88,041 80,530 87,490 65,419 78,296 88,023 81,496 5.27%
-
Net Worth 653,945 652,799 703,983 660,438 835,773 826,641 885,166 -18.23%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 29,984 29,990 - 30,009 29,996 29,994 - -
Div Payout % 95.79% 76.92% - 50.07% 76.77% 96.03% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 653,945 652,799 703,983 660,438 835,773 826,641 885,166 -18.23%
NOSH 399,795 399,876 399,990 400,120 399,948 399,923 399,822 -0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.23% 32.62% 33.34% 47.81% 33.29% 26.19% 33.18% -
ROE 4.79% 5.97% 6.22% 9.08% 4.68% 3.78% 4.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.85 29.89 32.81 31.33 29.35 29.82 30.50 -1.42%
EPS 7.83 9.75 10.94 14.98 9.77 7.81 10.12 -15.68%
DPS 7.50 7.50 0.00 7.50 7.50 7.50 0.00 -
NAPS 1.6357 1.6325 1.76 1.6506 2.0897 2.067 2.2139 -18.22%
Adjusted Per Share Value based on latest NOSH - 400,120
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.94 25.98 28.53 27.25 25.52 25.93 26.51 -1.43%
EPS 6.81 8.48 9.51 13.03 8.49 6.79 8.80 -15.67%
DPS 6.52 6.52 0.00 6.52 6.52 6.52 0.00 -
NAPS 1.4216 1.4191 1.5304 1.4357 1.8169 1.797 1.9243 -18.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 7.10 7.00 6.96 6.80 6.60 6.69 6.70 -
P/RPS 23.78 23.42 21.21 21.70 22.49 22.43 21.97 5.40%
P/EPS 90.68 71.79 63.62 45.39 67.55 85.66 66.21 23.25%
EY 1.10 1.39 1.57 2.20 1.48 1.17 1.51 -18.99%
DY 1.06 1.07 0.00 1.10 1.14 1.12 0.00 -
P/NAPS 4.34 4.29 3.95 4.12 3.16 3.24 3.03 26.98%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 25/08/11 26/05/11 -
Price 7.10 7.01 7.20 7.00 6.60 6.80 6.70 -
P/RPS 23.78 23.45 21.94 22.34 22.49 22.80 21.97 5.40%
P/EPS 90.68 71.90 65.81 46.73 67.55 87.07 66.21 23.25%
EY 1.10 1.39 1.52 2.14 1.48 1.15 1.51 -18.99%
DY 1.06 1.07 0.00 1.07 1.14 1.10 0.00 -
P/NAPS 4.34 4.29 4.09 4.24 3.16 3.29 3.03 26.98%

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