[BIPORT] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 46.79%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 487,832 471,452 463,932 472,108 428,164 415,400 426,876 2.24%
PBT 219,580 215,232 253,652 269,736 230,944 220,264 229,556 -0.73%
Tax -57,732 -52,272 -61,372 -70,624 -62,488 -64,068 -70,600 -3.29%
NP 161,848 162,960 192,280 199,112 168,456 156,196 158,956 0.30%
-
NP to SH 161,848 162,960 192,280 199,112 168,456 156,196 158,956 0.30%
-
Tax Rate 26.29% 24.29% 24.20% 26.18% 27.06% 29.09% 30.76% -
Total Cost 325,984 308,492 271,652 272,996 259,708 259,204 267,920 3.32%
-
Net Worth 885,166 885,085 928,886 943,341 945,545 962,781 883,302 0.03%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 160,076 -
Div Payout % - - - - - - 100.70% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 885,166 885,085 928,886 943,341 945,545 962,781 883,302 0.03%
NOSH 399,822 399,803 399,916 400,144 399,943 400,092 400,191 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.18% 34.57% 41.45% 42.18% 39.34% 37.60% 37.24% -
ROE 18.28% 18.41% 20.70% 21.11% 17.82% 16.22% 18.00% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 122.01 117.92 116.01 117.98 107.06 103.83 106.67 2.26%
EPS 40.48 40.76 48.08 49.76 42.12 39.04 39.72 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 40.00 -
NAPS 2.2139 2.2138 2.3227 2.3575 2.3642 2.4064 2.2072 0.05%
Adjusted Per Share Value based on latest NOSH - 400,144
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 106.05 102.49 100.85 102.63 93.08 90.30 92.80 2.24%
EPS 35.18 35.43 41.80 43.29 36.62 33.96 34.56 0.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 34.80 -
NAPS 1.9243 1.9241 2.0193 2.0507 2.0555 2.093 1.9202 0.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 6.70 6.40 5.75 6.10 4.90 4.74 3.88 -
P/RPS 5.49 5.43 4.96 5.17 4.58 4.57 3.64 7.08%
P/EPS 16.55 15.70 11.96 12.26 11.63 12.14 9.77 9.17%
EY 6.04 6.37 8.36 8.16 8.60 8.24 10.24 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.31 -
P/NAPS 3.03 2.89 2.48 2.59 2.07 1.97 1.76 9.47%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 6.70 6.38 6.35 6.45 5.75 4.64 4.20 -
P/RPS 5.49 5.41 5.47 5.47 5.37 4.47 3.94 5.68%
P/EPS 16.55 15.65 13.21 12.96 13.65 11.89 10.57 7.75%
EY 6.04 6.39 7.57 7.71 7.33 8.41 9.46 -7.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.52 -
P/NAPS 3.03 2.88 2.73 2.74 2.43 1.93 1.90 8.08%

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