[BIPORT] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.03%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 437,138 439,387 446,722 448,766 441,919 434,358 428,157 1.39%
PBT 169,832 182,124 201,862 205,883 194,188 192,252 198,892 -9.98%
Tax -44,473 -47,861 -52,958 -55,271 -54,772 -53,866 -55,583 -13.80%
NP 125,359 134,263 148,904 150,612 139,416 138,386 143,309 -8.52%
-
NP to SH 125,359 134,263 148,904 150,612 139,416 138,386 143,309 -8.52%
-
Tax Rate 26.19% 26.28% 26.23% 26.85% 28.21% 28.02% 27.95% -
Total Cost 311,779 305,124 297,818 298,154 302,503 295,972 284,848 6.20%
-
Net Worth 837,662 844,175 928,886 880,894 876,538 873,876 943,341 -7.60%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 119,212 89,204 88,794 88,794 139,197 149,603 160,009 -17.80%
Div Payout % 95.10% 66.44% 59.63% 58.96% 99.84% 108.11% 111.65% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 837,662 844,175 928,886 880,894 876,538 873,876 943,341 -7.60%
NOSH 399,934 400,329 399,916 399,952 399,771 400,199 400,144 -0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 28.68% 30.56% 33.33% 33.56% 31.55% 31.86% 33.47% -
ROE 14.97% 15.90% 16.03% 17.10% 15.91% 15.84% 15.19% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 109.30 109.76 111.70 112.20 110.54 108.54 107.00 1.42%
EPS 31.34 33.54 37.23 37.66 34.87 34.58 35.81 -8.49%
DPS 29.80 22.30 22.20 22.20 34.80 37.40 40.00 -17.80%
NAPS 2.0945 2.1087 2.3227 2.2025 2.1926 2.1836 2.3575 -7.57%
Adjusted Per Share Value based on latest NOSH - 399,952
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 95.03 95.52 97.11 97.56 96.07 94.43 93.08 1.39%
EPS 27.25 29.19 32.37 32.74 30.31 30.08 31.15 -8.52%
DPS 25.92 19.39 19.30 19.30 30.26 32.52 34.78 -17.78%
NAPS 1.821 1.8352 2.0193 1.915 1.9055 1.8997 2.0507 -7.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 6.11 6.05 5.75 5.70 5.40 6.30 6.10 -
P/RPS 5.59 5.51 5.15 5.08 4.88 5.80 5.70 -1.28%
P/EPS 19.49 18.04 15.44 15.14 15.48 18.22 17.03 9.40%
EY 5.13 5.54 6.48 6.61 6.46 5.49 5.87 -8.58%
DY 4.88 3.69 3.86 3.89 6.44 5.94 6.56 -17.88%
P/NAPS 2.92 2.87 2.48 2.59 2.46 2.89 2.59 8.31%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 -
Price 6.52 6.10 6.35 5.45 5.30 5.85 6.45 -
P/RPS 5.97 5.56 5.68 4.86 4.79 5.39 6.03 -0.66%
P/EPS 20.80 18.19 17.05 14.47 15.20 16.92 18.01 10.06%
EY 4.81 5.50 5.86 6.91 6.58 5.91 5.55 -9.09%
DY 4.57 3.66 3.50 4.07 6.57 6.39 6.20 -18.38%
P/NAPS 3.11 2.89 2.73 2.47 2.42 2.68 2.74 8.80%

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