[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.83%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 396,324 403,504 392,774 370,113 358,587 336,888 321,689 3.53%
PBT 118,159 141,351 138,595 133,526 137,811 147,447 123,087 -0.67%
Tax -32,630 -35,193 -34,378 -19,475 -27,040 -36,877 -31,284 0.70%
NP 85,529 106,158 104,217 114,051 110,771 110,570 91,803 -1.17%
-
NP to SH 85,529 106,158 104,217 114,051 110,771 110,570 91,803 -1.17%
-
Tax Rate 27.62% 24.90% 24.80% 14.59% 19.62% 25.01% 25.42% -
Total Cost 310,795 297,346 288,557 256,062 247,816 226,318 229,886 5.15%
-
Net Worth 1,165,225 1,157,175 1,059,514 654,113 835,962 835,435 837,827 5.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 46,000 55,200 64,042 59,984 60,005 60,005 60,001 -4.33%
Div Payout % 53.78% 52.00% 61.45% 52.59% 54.17% 54.27% 65.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,165,225 1,157,175 1,059,514 654,113 835,962 835,435 837,827 5.64%
NOSH 460,000 460,000 426,947 399,898 400,039 400,036 400,013 2.35%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.58% 26.31% 26.53% 30.82% 30.89% 32.82% 28.54% -
ROE 7.34% 9.17% 9.84% 17.44% 13.25% 13.24% 10.96% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.16 87.72 92.00 92.55 89.64 84.21 80.42 1.15%
EPS 18.59 23.08 24.41 28.52 27.69 27.64 22.95 -3.44%
DPS 10.00 12.00 15.00 15.00 15.00 15.00 15.00 -6.53%
NAPS 2.5331 2.5156 2.4816 1.6357 2.0897 2.0884 2.0945 3.21%
Adjusted Per Share Value based on latest NOSH - 399,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 86.16 87.72 85.39 80.46 77.95 73.24 69.93 3.53%
EPS 18.59 23.08 22.66 24.79 24.08 24.04 19.96 -1.17%
DPS 10.00 12.00 13.92 13.04 13.04 13.04 13.04 -4.32%
NAPS 2.5331 2.5156 2.3033 1.422 1.8173 1.8162 1.8214 5.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.50 7.00 7.72 7.10 6.60 6.58 6.11 -
P/RPS 7.54 7.98 8.39 7.67 7.36 7.81 7.60 -0.13%
P/EPS 34.96 30.33 31.63 24.89 23.84 23.81 26.62 4.64%
EY 2.86 3.30 3.16 4.02 4.20 4.20 3.76 -4.45%
DY 1.54 1.71 1.94 2.11 2.27 2.28 2.45 -7.44%
P/NAPS 2.57 2.78 3.11 4.34 3.16 3.15 2.92 -2.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 25/11/10 26/11/09 -
Price 6.83 6.97 7.55 7.10 6.60 6.60 6.52 -
P/RPS 7.93 7.95 8.21 7.67 7.36 7.84 8.11 -0.37%
P/EPS 36.73 30.20 30.93 24.89 23.84 23.88 28.41 4.37%
EY 2.72 3.31 3.23 4.02 4.20 4.19 3.52 -4.20%
DY 1.46 1.72 1.99 2.11 2.27 2.27 2.30 -7.29%
P/NAPS 2.70 2.77 3.04 4.34 3.16 3.16 3.11 -2.32%

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