[BIPORT] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.24%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 177,947 111,471 107,554 117,863 117,358 102,694 103,012 43.82%
PBT 35,842 48,650 44,987 53,808 50,432 33,343 26,330 22.75%
Tax -6,967 -12,162 -11,647 -13,068 -13,477 -9,026 -6,914 0.50%
NP 28,875 36,488 33,340 40,740 36,955 24,317 19,416 30.19%
-
NP to SH 28,875 36,488 33,340 40,740 36,955 24,317 19,416 30.19%
-
Tax Rate 19.44% 25.00% 25.89% 24.29% 26.72% 27.07% 26.26% -
Total Cost 149,072 74,983 74,214 77,123 80,403 78,377 83,596 46.89%
-
Net Worth 800,181 835,543 828,343 885,085 845,159 837,662 844,175 -3.49%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 30,006 30,006 29,982 - 60,011 29,995 30,024 -0.03%
Div Payout % 103.92% 82.24% 89.93% - 162.39% 123.35% 154.64% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 800,181 835,543 828,343 885,085 845,159 837,662 844,175 -3.49%
NOSH 400,090 400,087 399,760 399,803 400,075 399,934 400,329 -0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 16.23% 32.73% 31.00% 34.57% 31.49% 23.68% 18.85% -
ROE 3.61% 4.37% 4.02% 4.60% 4.37% 2.90% 2.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.48 27.86 26.90 29.48 29.33 25.68 25.73 43.89%
EPS 7.22 9.12 8.34 10.19 9.24 6.08 4.85 30.28%
DPS 7.50 7.50 7.50 0.00 15.00 7.50 7.50 0.00%
NAPS 2.00 2.0884 2.0721 2.2138 2.1125 2.0945 2.1087 -3.45%
Adjusted Per Share Value based on latest NOSH - 399,803
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.68 24.23 23.38 25.62 25.51 22.32 22.39 43.83%
EPS 6.28 7.93 7.25 8.86 8.03 5.29 4.22 30.25%
DPS 6.52 6.52 6.52 0.00 13.05 6.52 6.53 -0.10%
NAPS 1.7395 1.8164 1.8007 1.9241 1.8373 1.821 1.8352 -3.49%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.78 6.58 6.35 6.40 6.50 6.11 6.05 -
P/RPS 15.24 23.62 23.60 21.71 22.16 23.79 23.51 -25.03%
P/EPS 93.94 72.15 76.14 62.81 70.37 100.49 124.74 -17.18%
EY 1.06 1.39 1.31 1.59 1.42 1.00 0.80 20.57%
DY 1.11 1.14 1.18 0.00 2.31 1.23 1.24 -7.09%
P/NAPS 3.39 3.15 3.06 2.89 3.08 2.92 2.87 11.70%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 6.56 6.60 6.86 6.38 6.45 6.52 6.10 -
P/RPS 14.75 23.69 25.50 21.64 21.99 25.39 23.71 -27.06%
P/EPS 90.90 72.37 82.25 62.61 69.83 107.23 125.77 -19.41%
EY 1.10 1.38 1.22 1.60 1.43 0.93 0.80 23.58%
DY 1.14 1.14 1.09 0.00 2.33 1.15 1.23 -4.92%
P/NAPS 3.28 3.16 3.31 2.88 3.05 3.11 2.89 8.78%

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