[BIPORT] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.87%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 413,243 409,332 394,307 391,116 385,975 379,560 383,914 5.02%
PBT 194,056 191,651 177,881 175,211 176,625 150,616 153,794 16.75%
Tax -51,738 -52,912 -50,739 -51,134 -51,457 -43,520 -43,431 12.36%
NP 142,318 138,739 127,142 124,077 125,168 107,096 110,363 18.45%
-
NP to SH 142,318 138,739 127,142 124,077 125,168 107,096 110,363 18.45%
-
Tax Rate 26.66% 27.61% 28.52% 29.18% 29.13% 28.89% 28.24% -
Total Cost 270,925 270,593 267,165 267,039 260,807 272,464 273,551 -0.64%
-
Net Worth 899,828 897,540 945,545 903,342 903,739 902,959 962,781 -4.40%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 119,999 120,027 119,982 119,982 99,994 59,977 60,015 58.64%
Div Payout % 84.32% 86.51% 94.37% 96.70% 79.89% 56.00% 54.38% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 899,828 897,540 945,545 903,342 903,739 902,959 962,781 -4.40%
NOSH 399,888 400,205 399,943 399,903 400,167 399,751 400,092 -0.03%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.44% 33.89% 32.24% 31.72% 32.43% 28.22% 28.75% -
ROE 15.82% 15.46% 13.45% 13.74% 13.85% 11.86% 11.46% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 103.34 102.28 98.59 97.80 96.45 94.95 95.96 5.05%
EPS 35.59 34.67 31.79 31.03 31.28 26.79 27.58 18.51%
DPS 30.00 30.00 30.00 30.00 25.00 15.00 15.00 58.67%
NAPS 2.2502 2.2427 2.3642 2.2589 2.2584 2.2588 2.4064 -4.37%
Adjusted Per Share Value based on latest NOSH - 399,903
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 89.84 88.99 85.72 85.03 83.91 82.51 83.46 5.02%
EPS 30.94 30.16 27.64 26.97 27.21 23.28 23.99 18.46%
DPS 26.09 26.09 26.08 26.08 21.74 13.04 13.05 58.63%
NAPS 1.9561 1.9512 2.0555 1.9638 1.9647 1.963 2.093 -4.40%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 6.55 6.00 4.90 4.80 4.74 4.80 4.74 -
P/RPS 6.34 5.87 4.97 4.91 4.91 5.06 4.94 18.07%
P/EPS 18.40 17.31 15.41 15.47 15.15 17.92 17.18 4.67%
EY 5.43 5.78 6.49 6.46 6.60 5.58 5.82 -4.51%
DY 4.58 5.00 6.12 6.25 5.27 3.13 3.16 28.04%
P/NAPS 2.91 2.68 2.07 2.12 2.10 2.13 1.97 29.67%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 -
Price 6.40 6.00 5.75 4.88 4.78 4.80 4.64 -
P/RPS 6.19 5.87 5.83 4.99 4.96 5.06 4.84 17.80%
P/EPS 17.98 17.31 18.09 15.73 15.28 17.92 16.82 4.54%
EY 5.56 5.78 5.53 6.36 6.54 5.58 5.94 -4.30%
DY 4.69 5.00 5.22 6.15 5.23 3.13 3.23 28.19%
P/NAPS 2.84 2.68 2.43 2.16 2.12 2.13 1.93 29.34%

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