[BIPORT] YoY Annualized Quarter 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- -9.31%
YoY- -21.57%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 493,484 478,116 449,184 428,918 444,424 411,426 381,922 4.35%
PBT 178,034 183,748 196,596 164,116 212,182 205,524 180,398 -0.21%
Tax -25,966 -36,053 -49,169 -41,712 -56,109 -54,477 -53,673 -11.38%
NP 152,068 147,694 147,426 122,404 156,073 151,046 126,725 3.08%
-
NP to SH 152,068 147,694 147,426 122,404 156,073 151,046 126,725 3.08%
-
Tax Rate 14.58% 19.62% 25.01% 25.42% 26.44% 26.51% 29.75% -
Total Cost 341,416 330,421 301,757 306,514 288,350 260,380 255,197 4.96%
-
Net Worth 654,113 835,962 835,435 837,827 877,152 900,111 903,397 -5.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 79,979 80,007 80,007 80,002 78,943 106,670 106,671 -4.68%
Div Payout % 52.59% 54.17% 54.27% 65.36% 50.58% 70.62% 84.18% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 654,113 835,962 835,435 837,827 877,152 900,111 903,397 -5.23%
NOSH 399,898 400,039 400,036 400,013 400,051 400,014 400,016 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.82% 30.89% 32.82% 28.54% 35.12% 36.71% 33.18% -
ROE 23.25% 17.67% 17.65% 14.61% 17.79% 16.78% 14.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 123.40 119.52 112.29 107.23 111.09 102.85 95.48 4.36%
EPS 38.03 36.92 36.85 30.60 39.01 37.76 31.68 3.08%
DPS 20.00 20.00 20.00 20.00 19.73 26.67 26.67 -4.67%
NAPS 1.6357 2.0897 2.0884 2.0945 2.1926 2.2502 2.2584 -5.22%
Adjusted Per Share Value based on latest NOSH - 399,934
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 107.28 103.94 97.65 93.24 96.61 89.44 83.03 4.35%
EPS 33.06 32.11 32.05 26.61 33.93 32.84 27.55 3.08%
DPS 17.39 17.39 17.39 17.39 17.16 23.19 23.19 -4.67%
NAPS 1.422 1.8173 1.8162 1.8214 1.9069 1.9568 1.9639 -5.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.10 6.60 6.58 6.11 5.40 6.55 4.74 -
P/RPS 5.75 5.52 5.86 5.70 4.86 6.37 4.96 2.49%
P/EPS 18.67 17.88 17.85 19.97 13.84 17.35 14.96 3.75%
EY 5.36 5.59 5.60 5.01 7.22 5.76 6.68 -3.59%
DY 2.82 3.03 3.04 3.27 3.65 4.07 5.63 -10.87%
P/NAPS 4.34 3.16 3.15 2.92 2.46 2.91 2.10 12.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 -
Price 7.10 6.60 6.60 6.52 5.30 6.40 4.78 -
P/RPS 5.75 5.52 5.88 6.08 4.77 6.22 5.01 2.32%
P/EPS 18.67 17.88 17.91 21.31 13.59 16.95 15.09 3.60%
EY 5.36 5.59 5.58 4.69 7.36 5.90 6.63 -3.47%
DY 2.82 3.03 3.03 3.07 3.72 4.17 5.58 -10.74%
P/NAPS 4.34 3.16 3.16 3.11 2.42 2.84 2.12 12.67%

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