[BIPORT] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 1.93%
YoY- 25.04%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 506,210 495,471 493,497 493,235 483,944 536,533 530,633 -3.07%
PBT 178,573 177,291 180,200 186,512 181,575 173,653 179,757 -0.43%
Tax -32,184 -3,300 1,562 -12,505 -10,865 -34,007 -42,698 -17.10%
NP 146,389 173,991 181,762 174,007 170,710 139,646 137,059 4.46%
-
NP to SH 146,389 173,991 181,762 174,007 170,710 139,646 137,059 4.46%
-
Tax Rate 18.02% 1.86% -0.87% 6.70% 5.98% 19.58% 23.75% -
Total Cost 359,821 321,480 311,735 319,228 313,234 396,887 393,574 -5.77%
-
Net Worth 656,945 653,945 652,799 703,983 660,438 835,773 826,641 -14.14%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 89,991 89,984 89,995 89,999 89,999 89,997 90,007 -0.01%
Div Payout % 61.47% 51.72% 49.51% 51.72% 52.72% 64.45% 65.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 656,945 653,945 652,799 703,983 660,438 835,773 826,641 -14.14%
NOSH 400,210 399,795 399,876 399,990 400,120 399,948 399,923 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 28.92% 35.12% 36.83% 35.28% 35.27% 26.03% 25.83% -
ROE 22.28% 26.61% 27.84% 24.72% 25.85% 16.71% 16.58% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 126.49 123.93 123.41 123.31 120.95 134.15 132.68 -3.12%
EPS 36.58 43.52 45.45 43.50 42.66 34.92 34.27 4.42%
DPS 22.50 22.50 22.50 22.50 22.50 22.50 22.50 0.00%
NAPS 1.6415 1.6357 1.6325 1.76 1.6506 2.0897 2.067 -14.18%
Adjusted Per Share Value based on latest NOSH - 399,990
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 110.05 107.71 107.28 107.23 105.21 116.64 115.36 -3.07%
EPS 31.82 37.82 39.51 37.83 37.11 30.36 29.80 4.44%
DPS 19.56 19.56 19.56 19.57 19.57 19.56 19.57 -0.03%
NAPS 1.4281 1.4216 1.4191 1.5304 1.4357 1.8169 1.797 -14.14%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 7.00 7.10 7.00 6.96 6.80 6.60 6.69 -
P/RPS 5.53 5.73 5.67 5.64 5.62 4.92 5.04 6.35%
P/EPS 19.14 16.31 15.40 16.00 15.94 18.90 19.52 -1.29%
EY 5.23 6.13 6.49 6.25 6.27 5.29 5.12 1.42%
DY 3.21 3.17 3.21 3.23 3.31 3.41 3.36 -2.98%
P/NAPS 4.26 4.34 4.29 3.95 4.12 3.16 3.24 19.91%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 25/08/11 -
Price 7.00 7.10 7.01 7.20 7.00 6.60 6.80 -
P/RPS 5.53 5.73 5.68 5.84 5.79 4.92 5.12 5.24%
P/EPS 19.14 16.31 15.42 16.55 16.41 18.90 19.84 -2.35%
EY 5.23 6.13 6.48 6.04 6.09 5.29 5.04 2.48%
DY 3.21 3.17 3.21 3.13 3.21 3.41 3.31 -2.01%
P/NAPS 4.26 4.34 4.29 4.09 4.24 3.16 3.29 18.70%

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