[BIPORT] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 25.24%
YoY- -26.8%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 119,345 117,371 111,471 102,694 104,943 97,382 93,471 4.15%
PBT 39,637 42,546 48,650 33,343 45,635 43,699 41,294 -0.67%
Tax -8,333 -3,471 -12,162 -9,026 -12,414 -11,508 -12,682 -6.75%
NP 31,304 39,075 36,488 24,317 33,221 32,191 28,612 1.50%
-
NP to SH 31,304 39,075 36,488 24,317 33,221 32,191 28,612 1.50%
-
Tax Rate 21.02% 8.16% 25.00% 27.07% 27.20% 26.33% 30.71% -
Total Cost 88,041 78,296 74,983 78,377 71,722 65,191 64,859 5.22%
-
Net Worth 653,945 835,773 835,543 837,662 876,538 899,828 903,739 -5.24%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 29,984 29,996 30,006 29,995 29,583 39,988 40,016 -4.69%
Div Payout % 95.79% 76.77% 82.24% 123.35% 89.05% 124.22% 139.86% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 653,945 835,773 835,543 837,662 876,538 899,828 903,739 -5.24%
NOSH 399,795 399,948 400,087 399,934 399,771 399,888 400,167 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 26.23% 33.29% 32.73% 23.68% 31.66% 33.06% 30.61% -
ROE 4.79% 4.68% 4.37% 2.90% 3.79% 3.58% 3.17% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 29.85 29.35 27.86 25.68 26.25 24.35 23.36 4.16%
EPS 7.83 9.77 9.12 6.08 8.31 8.05 7.15 1.52%
DPS 7.50 7.50 7.50 7.50 7.40 10.00 10.00 -4.67%
NAPS 1.6357 2.0897 2.0884 2.0945 2.1926 2.2502 2.2584 -5.22%
Adjusted Per Share Value based on latest NOSH - 399,934
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 25.94 25.52 24.23 22.32 22.81 21.17 20.32 4.14%
EPS 6.81 8.49 7.93 5.29 7.22 7.00 6.22 1.52%
DPS 6.52 6.52 6.52 6.52 6.43 8.69 8.70 -4.68%
NAPS 1.4216 1.8169 1.8164 1.821 1.9055 1.9561 1.9647 -5.24%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.10 6.60 6.58 6.11 5.40 6.55 4.74 -
P/RPS 23.78 22.49 23.62 23.79 20.57 26.90 20.29 2.67%
P/EPS 90.68 67.55 72.15 100.49 64.98 81.37 66.29 5.35%
EY 1.10 1.48 1.39 1.00 1.54 1.23 1.51 -5.13%
DY 1.06 1.14 1.14 1.23 1.37 1.53 2.11 -10.83%
P/NAPS 4.34 3.16 3.15 2.92 2.46 2.91 2.10 12.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 -
Price 7.10 6.60 6.60 6.52 5.30 6.40 4.78 -
P/RPS 23.78 22.49 23.69 25.39 20.19 26.28 20.46 2.53%
P/EPS 90.68 67.55 72.37 107.23 63.78 79.50 66.85 5.20%
EY 1.10 1.48 1.38 0.93 1.57 1.26 1.50 -5.03%
DY 1.06 1.14 1.14 1.15 1.40 1.56 2.09 -10.68%
P/NAPS 4.34 3.16 3.16 3.11 2.42 2.84 2.12 12.67%

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