[BIPORT] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.87%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 449,184 428,918 444,424 411,426 381,922 383,000 351,316 4.17%
PBT 196,596 164,116 212,182 205,524 180,398 153,053 175,698 1.88%
Tax -49,169 -41,712 -56,109 -54,477 -53,673 -45,148 -53,588 -1.42%
NP 147,426 122,404 156,073 151,046 126,725 107,905 122,110 3.18%
-
NP to SH 147,426 122,404 156,073 151,046 126,725 107,905 122,110 3.18%
-
Tax Rate 25.01% 25.42% 26.44% 26.51% 29.75% 29.50% 30.50% -
Total Cost 301,757 306,514 288,350 260,380 255,197 275,094 229,205 4.68%
-
Net Worth 835,435 837,827 877,152 900,111 903,397 895,859 851,161 -0.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 80,007 80,002 78,943 106,670 106,671 106,678 106,646 -4.67%
Div Payout % 54.27% 65.36% 50.58% 70.62% 84.18% 98.86% 87.34% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 835,435 837,827 877,152 900,111 903,397 895,859 851,161 -0.31%
NOSH 400,036 400,013 400,051 400,014 400,016 400,044 399,925 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.82% 28.54% 35.12% 36.71% 33.18% 28.17% 34.76% -
ROE 17.65% 14.61% 17.79% 16.78% 14.03% 12.04% 14.35% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 112.29 107.23 111.09 102.85 95.48 95.74 87.85 4.17%
EPS 36.85 30.60 39.01 37.76 31.68 26.97 30.53 3.18%
DPS 20.00 20.00 19.73 26.67 26.67 26.67 26.67 -4.68%
NAPS 2.0884 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 -0.31%
Adjusted Per Share Value based on latest NOSH - 399,888
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 97.65 93.24 96.61 89.44 83.03 83.26 76.37 4.17%
EPS 32.05 26.61 33.93 32.84 27.55 23.46 26.55 3.18%
DPS 17.39 17.39 17.16 23.19 23.19 23.19 23.18 -4.67%
NAPS 1.8162 1.8214 1.9069 1.9568 1.9639 1.9475 1.8504 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.58 6.11 5.40 6.55 4.74 4.86 3.48 -
P/RPS 5.86 5.70 4.86 6.37 4.96 5.08 3.96 6.74%
P/EPS 17.85 19.97 13.84 17.35 14.96 18.02 11.40 7.75%
EY 5.60 5.01 7.22 5.76 6.68 5.55 8.77 -7.20%
DY 3.04 3.27 3.65 4.07 5.63 5.49 7.66 -14.26%
P/NAPS 3.15 2.92 2.46 2.91 2.10 2.17 1.64 11.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 -
Price 6.60 6.52 5.30 6.40 4.78 4.70 3.72 -
P/RPS 5.88 6.08 4.77 6.22 5.01 4.91 4.23 5.64%
P/EPS 17.91 21.31 13.59 16.95 15.09 17.42 12.18 6.63%
EY 5.58 4.69 7.36 5.90 6.63 5.74 8.21 -6.23%
DY 3.03 3.07 3.72 4.17 5.58 5.67 7.17 -13.36%
P/NAPS 3.16 3.11 2.42 2.84 2.12 2.10 1.75 10.34%

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