[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 39.63%
YoY- 3.33%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 358,587 336,888 321,689 333,318 308,570 286,442 287,250 3.76%
PBT 137,811 147,447 123,087 159,137 154,143 135,299 114,790 3.09%
Tax -27,040 -36,877 -31,284 -42,082 -40,858 -40,255 -33,861 -3.67%
NP 110,771 110,570 91,803 117,055 113,285 95,044 80,929 5.36%
-
NP to SH 110,771 110,570 91,803 117,055 113,285 95,044 80,929 5.36%
-
Tax Rate 19.62% 25.01% 25.42% 26.44% 26.51% 29.75% 29.50% -
Total Cost 247,816 226,318 229,886 216,263 195,285 191,398 206,321 3.09%
-
Net Worth 835,962 835,435 837,827 877,152 900,111 903,397 895,859 -1.14%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 60,005 60,005 60,001 59,207 80,002 80,003 80,008 -4.67%
Div Payout % 54.17% 54.27% 65.36% 50.58% 70.62% 84.18% 98.86% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 835,962 835,435 837,827 877,152 900,111 903,397 895,859 -1.14%
NOSH 400,039 400,036 400,013 400,051 400,014 400,016 400,044 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 30.89% 32.82% 28.54% 35.12% 36.71% 33.18% 28.17% -
ROE 13.25% 13.24% 10.96% 13.34% 12.59% 10.52% 9.03% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 89.64 84.21 80.42 83.32 77.14 71.61 71.80 3.76%
EPS 27.69 27.64 22.95 29.26 28.32 23.76 20.23 5.36%
DPS 15.00 15.00 15.00 14.80 20.00 20.00 20.00 -4.67%
NAPS 2.0897 2.0884 2.0945 2.1926 2.2502 2.2584 2.2394 -1.14%
Adjusted Per Share Value based on latest NOSH - 399,771
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 77.95 73.24 69.93 72.46 67.08 62.27 62.45 3.76%
EPS 24.08 24.04 19.96 25.45 24.63 20.66 17.59 5.37%
DPS 13.04 13.04 13.04 12.87 17.39 17.39 17.39 -4.68%
NAPS 1.8173 1.8162 1.8214 1.9069 1.9568 1.9639 1.9475 -1.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.60 6.58 6.11 5.40 6.55 4.74 4.86 -
P/RPS 7.36 7.81 7.60 6.48 8.49 6.62 6.77 1.40%
P/EPS 23.84 23.81 26.62 18.46 23.13 19.95 24.02 -0.12%
EY 4.20 4.20 3.76 5.42 4.32 5.01 4.16 0.15%
DY 2.27 2.28 2.45 2.74 3.05 4.22 4.12 -9.45%
P/NAPS 3.16 3.15 2.92 2.46 2.91 2.10 2.17 6.46%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 24/11/11 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 -
Price 6.60 6.60 6.52 5.30 6.40 4.78 4.70 -
P/RPS 7.36 7.84 8.11 6.36 8.30 6.68 6.55 1.96%
P/EPS 23.84 23.88 28.41 18.11 22.60 20.12 23.23 0.43%
EY 4.20 4.19 3.52 5.52 4.43 4.97 4.30 -0.39%
DY 2.27 2.27 2.30 2.79 3.13 4.18 4.26 -9.95%
P/NAPS 3.16 3.16 3.11 2.42 2.84 2.12 2.10 7.04%

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