[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 70.12%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 218,995 228,374 211,187 192,971 200,194 178,774 148,457 6.68%
PBT 89,744 113,502 110,444 94,004 99,505 91,414 71,345 3.89%
Tax -22,258 -29,668 -29,350 -27,572 -29,116 -27,650 -24,464 -1.56%
NP 67,486 83,834 81,094 66,432 70,389 63,764 46,881 6.25%
-
NP to SH 67,486 83,834 81,094 66,432 70,389 63,764 46,881 6.25%
-
Tax Rate 24.80% 26.14% 26.57% 29.33% 29.26% 30.25% 34.29% -
Total Cost 151,509 144,540 130,093 126,539 129,805 115,010 101,576 6.88%
-
Net Worth 843,554 873,377 897,234 903,411 884,821 837,732 787,416 1.15%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 30,002 29,597 40,006 39,995 79,987 60,003 40,000 -4.67%
Div Payout % 44.46% 35.31% 49.33% 60.20% 113.64% 94.10% 85.32% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 843,554 873,377 897,234 903,411 884,821 837,732 787,416 1.15%
NOSH 400,035 399,971 400,069 399,951 399,937 400,025 400,008 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 30.82% 36.71% 38.40% 34.43% 35.16% 35.67% 31.58% -
ROE 8.00% 9.60% 9.04% 7.35% 7.96% 7.61% 5.95% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 54.74 57.10 52.79 48.25 50.06 44.69 37.11 6.68%
EPS 16.87 20.96 20.27 16.61 17.60 15.94 11.72 6.25%
DPS 7.50 7.40 10.00 10.00 20.00 15.00 10.00 -4.67%
NAPS 2.1087 2.1836 2.2427 2.2588 2.2124 2.0942 1.9685 1.15%
Adjusted Per Share Value based on latest NOSH - 399,751
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 47.61 49.65 45.91 41.95 43.52 38.86 32.27 6.69%
EPS 14.67 18.22 17.63 14.44 15.30 13.86 10.19 6.25%
DPS 6.52 6.43 8.70 8.69 17.39 13.04 8.70 -4.68%
NAPS 1.8338 1.8986 1.9505 1.9639 1.9235 1.8212 1.7118 1.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.05 6.30 6.00 4.80 4.50 3.36 2.55 -
P/RPS 11.05 11.03 11.37 9.95 8.99 7.52 6.87 8.23%
P/EPS 35.86 30.06 29.60 28.90 25.57 21.08 21.76 8.67%
EY 2.79 3.33 3.38 3.46 3.91 4.74 4.60 -7.98%
DY 1.24 1.17 1.67 2.08 4.44 4.46 3.92 -17.44%
P/NAPS 2.87 2.89 2.68 2.13 2.03 1.60 1.30 14.09%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 -
Price 6.10 5.85 6.00 4.80 4.62 3.30 2.92 -
P/RPS 11.14 10.25 11.37 9.95 9.23 7.38 7.87 5.95%
P/EPS 36.16 27.91 29.60 28.90 26.25 20.70 24.91 6.40%
EY 2.77 3.58 3.38 3.46 3.81 4.83 4.01 -5.97%
DY 1.23 1.26 1.67 2.08 4.33 4.55 3.42 -15.65%
P/NAPS 2.89 2.68 2.68 2.13 2.09 1.58 1.48 11.78%

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