[BIPORT] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 122.62%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 115,449 104,943 110,347 118,027 108,602 97,382 104,146 7.07%
PBT 46,746 45,635 46,068 67,434 35,051 43,699 52,708 -7.65%
Tax -13,190 -12,414 -12,011 -17,656 -12,691 -11,508 -13,728 -2.61%
NP 33,556 33,221 34,057 49,778 22,360 32,191 38,980 -9.46%
-
NP to SH 33,556 33,221 34,057 49,778 22,360 32,191 38,980 -9.46%
-
Tax Rate 28.22% 27.20% 26.07% 26.18% 36.21% 26.33% 26.05% -
Total Cost 81,893 71,722 76,290 68,249 86,242 65,191 65,166 16.37%
-
Net Worth 880,894 876,538 873,876 943,341 893,239 899,828 897,540 -1.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 29,596 29,583 29,614 - 79,999 39,988 40,020 -18.14%
Div Payout % 88.20% 89.05% 86.96% - 357.78% 124.22% 102.67% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 880,894 876,538 873,876 943,341 893,239 899,828 897,540 -1.23%
NOSH 399,952 399,771 400,199 400,144 399,999 399,888 400,205 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 29.07% 31.66% 30.86% 42.18% 20.59% 33.06% 37.43% -
ROE 3.81% 3.79% 3.90% 5.28% 2.50% 3.58% 4.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 28.87 26.25 27.57 29.50 27.15 24.35 26.02 7.14%
EPS 8.39 8.31 8.51 12.44 5.59 8.05 9.74 -9.42%
DPS 7.40 7.40 7.40 0.00 20.00 10.00 10.00 -18.11%
NAPS 2.2025 2.1926 2.1836 2.3575 2.2331 2.2502 2.2427 -1.19%
Adjusted Per Share Value based on latest NOSH - 400,144
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 25.10 22.81 23.99 25.66 23.61 21.17 22.64 7.08%
EPS 7.29 7.22 7.40 10.82 4.86 7.00 8.47 -9.47%
DPS 6.43 6.43 6.44 0.00 17.39 8.69 8.70 -18.18%
NAPS 1.915 1.9055 1.8997 2.0507 1.9418 1.9561 1.9512 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.70 5.40 6.30 6.10 6.10 6.55 6.00 -
P/RPS 19.75 20.57 22.85 20.68 22.47 26.90 23.06 -9.77%
P/EPS 67.94 64.98 74.03 49.04 109.12 81.37 61.60 6.71%
EY 1.47 1.54 1.35 2.04 0.92 1.23 1.62 -6.24%
DY 1.30 1.37 1.17 0.00 3.28 1.53 1.67 -15.31%
P/NAPS 2.59 2.46 2.89 2.59 2.73 2.91 2.68 -2.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 5.45 5.30 5.85 6.45 5.80 6.40 6.00 -
P/RPS 18.88 20.19 21.22 21.87 21.36 26.28 23.06 -12.42%
P/EPS 64.96 63.78 68.74 51.85 103.76 79.50 61.60 3.58%
EY 1.54 1.57 1.45 1.93 0.96 1.26 1.62 -3.30%
DY 1.36 1.40 1.26 0.00 3.45 1.56 1.67 -12.73%
P/NAPS 2.47 2.42 2.68 2.74 2.60 2.84 2.68 -5.27%

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