[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 43.07%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 321,689 333,318 308,570 286,442 287,250 263,487 223,266 6.27%
PBT 123,087 159,137 154,143 135,299 114,790 131,774 102,691 3.06%
Tax -31,284 -42,082 -40,858 -40,255 -33,861 -40,191 -29,219 1.14%
NP 91,803 117,055 113,285 95,044 80,929 91,583 73,472 3.77%
-
NP to SH 91,803 117,055 113,285 95,044 80,929 91,583 73,472 3.77%
-
Tax Rate 25.42% 26.44% 26.51% 29.75% 29.50% 30.50% 28.45% -
Total Cost 229,886 216,263 195,285 191,398 206,321 171,904 149,794 7.39%
-
Net Worth 837,827 877,152 900,111 903,397 895,859 851,161 814,162 0.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 60,001 59,207 80,002 80,003 80,008 79,985 39,996 6.98%
Div Payout % 65.36% 50.58% 70.62% 84.18% 98.86% 87.34% 54.44% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 837,827 877,152 900,111 903,397 895,859 851,161 814,162 0.47%
NOSH 400,013 400,051 400,014 400,016 400,044 399,925 399,961 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 28.54% 35.12% 36.71% 33.18% 28.17% 34.76% 32.91% -
ROE 10.96% 13.34% 12.59% 10.52% 9.03% 10.76% 9.02% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 80.42 83.32 77.14 71.61 71.80 65.88 55.82 6.26%
EPS 22.95 29.26 28.32 23.76 20.23 22.90 18.37 3.77%
DPS 15.00 14.80 20.00 20.00 20.00 20.00 10.00 6.98%
NAPS 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 2.0356 0.47%
Adjusted Per Share Value based on latest NOSH - 400,167
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 69.93 72.46 67.08 62.27 62.45 57.28 48.54 6.26%
EPS 19.96 25.45 24.63 20.66 17.59 19.91 15.97 3.78%
DPS 13.04 12.87 17.39 17.39 17.39 17.39 8.69 6.99%
NAPS 1.8214 1.9069 1.9568 1.9639 1.9475 1.8504 1.7699 0.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.11 5.40 6.55 4.74 4.86 3.48 2.91 -
P/RPS 7.60 6.48 8.49 6.62 6.77 5.28 5.21 6.48%
P/EPS 26.62 18.46 23.13 19.95 24.02 15.20 15.84 9.02%
EY 3.76 5.42 4.32 5.01 4.16 6.58 6.31 -8.25%
DY 2.45 2.74 3.05 4.22 4.12 5.75 3.44 -5.49%
P/NAPS 2.92 2.46 2.91 2.10 2.17 1.64 1.43 12.62%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 -
Price 6.52 5.30 6.40 4.78 4.70 3.72 3.08 -
P/RPS 8.11 6.36 8.30 6.68 6.55 5.65 5.52 6.61%
P/EPS 28.41 18.11 22.60 20.12 23.23 16.24 16.77 9.17%
EY 3.52 5.52 4.43 4.97 4.30 6.16 5.96 -8.39%
DY 2.30 2.79 3.13 4.18 4.26 5.38 3.25 -5.59%
P/NAPS 3.11 2.42 2.84 2.12 2.10 1.75 1.51 12.78%

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