[BIPORT] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 43.25%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 117,358 102,694 103,012 115,983 115,449 104,943 110,347 4.18%
PBT 50,432 33,343 26,330 63,413 46,746 45,635 46,068 6.20%
Tax -13,477 -9,026 -6,914 -15,343 -13,190 -12,414 -12,011 7.95%
NP 36,955 24,317 19,416 48,070 33,556 33,221 34,057 5.57%
-
NP to SH 36,955 24,317 19,416 48,070 33,556 33,221 34,057 5.57%
-
Tax Rate 26.72% 27.07% 26.26% 24.20% 28.22% 27.20% 26.07% -
Total Cost 80,403 78,377 83,596 67,913 81,893 71,722 76,290 3.55%
-
Net Worth 845,159 837,662 844,175 928,886 880,894 876,538 873,876 -2.19%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 60,011 29,995 30,024 - 29,596 29,583 29,614 59.93%
Div Payout % 162.39% 123.35% 154.64% - 88.20% 89.05% 86.96% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 845,159 837,662 844,175 928,886 880,894 876,538 873,876 -2.19%
NOSH 400,075 399,934 400,329 399,916 399,952 399,771 400,199 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 31.49% 23.68% 18.85% 41.45% 29.07% 31.66% 30.86% -
ROE 4.37% 2.90% 2.30% 5.18% 3.81% 3.79% 3.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 29.33 25.68 25.73 29.00 28.87 26.25 27.57 4.20%
EPS 9.24 6.08 4.85 12.02 8.39 8.31 8.51 5.62%
DPS 15.00 7.50 7.50 0.00 7.40 7.40 7.40 59.96%
NAPS 2.1125 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 -2.17%
Adjusted Per Share Value based on latest NOSH - 399,916
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.51 22.32 22.39 25.21 25.10 22.81 23.99 4.16%
EPS 8.03 5.29 4.22 10.45 7.29 7.22 7.40 5.58%
DPS 13.05 6.52 6.53 0.00 6.43 6.43 6.44 59.92%
NAPS 1.8373 1.821 1.8352 2.0193 1.915 1.9055 1.8997 -2.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 6.50 6.11 6.05 5.75 5.70 5.40 6.30 -
P/RPS 22.16 23.79 23.51 19.83 19.75 20.57 22.85 -2.01%
P/EPS 70.37 100.49 124.74 47.84 67.94 64.98 74.03 -3.31%
EY 1.42 1.00 0.80 2.09 1.47 1.54 1.35 3.41%
DY 2.31 1.23 1.24 0.00 1.30 1.37 1.17 57.18%
P/NAPS 3.08 2.92 2.87 2.48 2.59 2.46 2.89 4.32%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 -
Price 6.45 6.52 6.10 6.35 5.45 5.30 5.85 -
P/RPS 21.99 25.39 23.71 21.90 18.88 20.19 21.22 2.39%
P/EPS 69.83 107.23 125.77 52.83 64.96 63.78 68.74 1.05%
EY 1.43 0.93 0.80 1.89 1.54 1.57 1.45 -0.91%
DY 2.33 1.15 1.23 0.00 1.36 1.40 1.26 50.48%
P/NAPS 3.05 3.11 2.89 2.73 2.47 2.42 2.68 8.97%

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