[BIPORT] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -6.63%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 445,469 440,927 439,047 437,138 439,387 446,722 448,766 -0.49%
PBT 182,570 163,913 173,518 169,832 182,124 201,862 205,883 -7.71%
Tax -47,218 -42,485 -44,760 -44,473 -47,861 -52,958 -55,271 -9.99%
NP 135,352 121,428 128,758 125,359 134,263 148,904 150,612 -6.89%
-
NP to SH 135,352 121,428 128,758 125,359 134,263 148,904 150,612 -6.89%
-
Tax Rate 25.86% 25.92% 25.80% 26.19% 26.28% 26.23% 26.85% -
Total Cost 310,117 319,499 310,289 311,779 305,124 297,818 298,154 2.66%
-
Net Worth 828,343 885,085 845,159 837,662 844,175 928,886 880,894 -4.02%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 119,988 120,031 120,031 119,212 89,204 88,794 88,794 22.29%
Div Payout % 88.65% 98.85% 93.22% 95.10% 66.44% 59.63% 58.96% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 828,343 885,085 845,159 837,662 844,175 928,886 880,894 -4.02%
NOSH 399,760 399,803 400,075 399,934 400,329 399,916 399,952 -0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 30.38% 27.54% 29.33% 28.68% 30.56% 33.33% 33.56% -
ROE 16.34% 13.72% 15.23% 14.97% 15.90% 16.03% 17.10% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 111.43 110.29 109.74 109.30 109.76 111.70 112.20 -0.45%
EPS 33.86 30.37 32.18 31.34 33.54 37.23 37.66 -6.86%
DPS 30.00 30.00 30.00 29.80 22.30 22.20 22.20 22.29%
NAPS 2.0721 2.2138 2.1125 2.0945 2.1087 2.3227 2.2025 -3.99%
Adjusted Per Share Value based on latest NOSH - 399,934
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 96.84 95.85 95.45 95.03 95.52 97.11 97.56 -0.49%
EPS 29.42 26.40 27.99 27.25 29.19 32.37 32.74 -6.89%
DPS 26.08 26.09 26.09 25.92 19.39 19.30 19.30 22.29%
NAPS 1.8007 1.9241 1.8373 1.821 1.8352 2.0193 1.915 -4.03%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.35 6.40 6.50 6.11 6.05 5.75 5.70 -
P/RPS 5.70 5.80 5.92 5.59 5.51 5.15 5.08 8.00%
P/EPS 18.75 21.07 20.20 19.49 18.04 15.44 15.14 15.36%
EY 5.33 4.75 4.95 5.13 5.54 6.48 6.61 -13.40%
DY 4.72 4.69 4.62 4.88 3.69 3.86 3.89 13.80%
P/NAPS 3.06 2.89 3.08 2.92 2.87 2.48 2.59 11.79%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 -
Price 6.86 6.38 6.45 6.52 6.10 6.35 5.45 -
P/RPS 6.16 5.78 5.88 5.97 5.56 5.68 4.86 17.17%
P/EPS 20.26 21.01 20.04 20.80 18.19 17.05 14.47 25.23%
EY 4.94 4.76 4.99 4.81 5.50 5.86 6.91 -20.09%
DY 4.37 4.70 4.65 4.57 3.66 3.50 4.07 4.86%
P/NAPS 3.31 2.88 3.05 3.11 2.89 2.73 2.47 21.61%

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