[BIPORT] YoY 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- 4.49%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 102,694 104,943 97,382 93,471 87,056 84,712 74,809 5.41%
PBT 33,343 45,635 43,699 41,294 15,285 40,362 31,345 1.03%
Tax -9,026 -12,414 -11,508 -12,682 -4,745 -12,542 -4,754 11.26%
NP 24,317 33,221 32,191 28,612 10,540 27,820 26,591 -1.47%
-
NP to SH 24,317 33,221 32,191 28,612 10,540 27,820 26,591 -1.47%
-
Tax Rate 27.07% 27.20% 26.33% 30.71% 31.04% 31.07% 15.17% -
Total Cost 78,377 71,722 65,191 64,859 76,516 56,892 48,218 8.42%
-
Net Worth 837,662 876,538 899,828 903,739 897,462 850,708 813,964 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 29,995 29,583 39,988 40,016 - 19,985 - -
Div Payout % 123.35% 89.05% 124.22% 139.86% - 71.84% - -
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 837,662 876,538 899,828 903,739 897,462 850,708 813,964 0.47%
NOSH 399,934 399,771 399,888 400,167 400,760 399,712 399,864 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 23.68% 31.66% 33.06% 30.61% 12.11% 32.84% 35.55% -
ROE 2.90% 3.79% 3.58% 3.17% 1.17% 3.27% 3.27% -
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 25.68 26.25 24.35 23.36 21.72 21.19 18.71 5.41%
EPS 6.08 8.31 8.05 7.15 2.63 6.96 6.65 -1.48%
DPS 7.50 7.40 10.00 10.00 0.00 5.00 0.00 -
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 22.32 22.81 21.17 20.32 18.93 18.42 16.26 5.41%
EPS 5.29 7.22 7.00 6.22 2.29 6.05 5.78 -1.46%
DPS 6.52 6.43 8.69 8.70 0.00 4.34 0.00 -
NAPS 1.821 1.9055 1.9561 1.9647 1.951 1.8494 1.7695 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 23.79 20.57 26.90 20.29 22.37 16.42 15.55 7.33%
P/EPS 100.49 64.98 81.37 66.29 184.79 50.00 43.76 14.84%
EY 1.00 1.54 1.23 1.51 0.54 2.00 2.29 -12.88%
DY 1.23 1.37 1.53 2.11 0.00 1.44 0.00 -
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 25.39 20.19 26.28 20.46 21.64 17.55 16.46 7.48%
P/EPS 107.23 63.78 79.50 66.85 178.71 53.45 46.32 15.00%
EY 0.93 1.57 1.26 1.50 0.56 1.87 2.16 -13.09%
DY 1.15 1.40 1.56 2.09 0.00 1.34 0.00 -
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