[BIPORT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.3%
YoY- -46.05%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 132,566 123,341 136,867 136,097 119,345 119,519 131,249 0.66%
PBT 50,315 32,940 55,340 45,046 39,637 34,058 59,832 -10.89%
Tax -6,586 -8,850 -18,942 -12,709 -8,333 4,931 -16,073 -44.80%
NP 43,729 24,090 36,398 32,337 31,304 38,989 43,759 -0.04%
-
NP to SH 43,729 24,090 36,398 32,337 31,304 38,989 43,759 -0.04%
-
Tax Rate 13.09% 26.87% 34.23% 28.21% 21.02% -14.48% 26.86% -
Total Cost 88,837 99,251 100,469 103,760 88,041 80,530 87,490 1.02%
-
Net Worth 1,141,536 1,177,784 693,001 656,945 653,945 652,799 703,983 37.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 34,500 34,500 - 30,015 29,984 29,990 - -
Div Payout % 78.90% 143.21% - 92.82% 95.79% 76.92% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,141,536 1,177,784 693,001 656,945 653,945 652,799 703,983 37.98%
NOSH 460,000 460,000 399,978 400,210 399,795 399,876 399,990 9.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 32.99% 19.53% 26.59% 23.76% 26.23% 32.62% 33.34% -
ROE 3.83% 2.05% 5.25% 4.92% 4.79% 5.97% 6.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.82 26.81 34.22 34.01 29.85 29.89 32.81 -8.27%
EPS 9.51 5.73 9.10 8.08 7.83 9.75 10.94 -8.90%
DPS 7.50 7.50 0.00 7.50 7.50 7.50 0.00 -
NAPS 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 25.71%
Adjusted Per Share Value based on latest NOSH - 400,210
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 28.82 26.81 29.75 29.59 25.94 25.98 28.53 0.67%
EPS 9.51 5.73 7.91 7.03 6.81 8.48 9.51 0.00%
DPS 7.50 7.50 0.00 6.53 6.52 6.52 0.00 -
NAPS 2.4816 2.5604 1.5065 1.4281 1.4216 1.4191 1.5304 37.98%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.72 7.18 7.00 7.00 7.10 7.00 6.96 -
P/RPS 26.79 26.78 20.46 20.58 23.78 23.42 21.21 16.83%
P/EPS 81.21 137.10 76.92 86.63 90.68 71.79 63.62 17.65%
EY 1.23 0.73 1.30 1.15 1.10 1.39 1.57 -15.00%
DY 0.97 1.04 0.00 1.07 1.06 1.07 0.00 -
P/NAPS 3.11 2.80 4.04 4.26 4.34 4.29 3.95 -14.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 -
Price 7.55 7.78 7.20 7.00 7.10 7.01 7.20 -
P/RPS 26.20 29.02 21.04 20.58 23.78 23.45 21.94 12.54%
P/EPS 79.42 148.56 79.12 86.63 90.68 71.90 65.81 13.33%
EY 1.26 0.67 1.26 1.15 1.10 1.39 1.52 -11.74%
DY 0.99 0.96 0.00 1.07 1.06 1.07 0.00 -
P/NAPS 3.04 3.04 4.16 4.26 4.34 4.29 4.09 -17.93%

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