[BIPORT] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 9.12%
YoY- 29.55%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 445,469 439,387 434,358 409,332 379,560 381,232 339,958 4.60%
PBT 182,570 182,124 192,252 191,651 150,616 163,378 148,284 3.52%
Tax -47,218 -47,861 -53,866 -52,912 -43,520 -45,062 -40,771 2.47%
NP 135,352 134,263 138,386 138,739 107,096 118,316 107,513 3.91%
-
NP to SH 135,352 134,263 138,386 138,739 107,096 118,316 107,513 3.91%
-
Tax Rate 25.86% 26.28% 28.02% 27.61% 28.89% 27.58% 27.50% -
Total Cost 310,117 305,124 295,972 270,593 272,464 262,916 232,445 4.91%
-
Net Worth 828,343 844,175 873,876 897,540 902,959 885,248 837,952 -0.19%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 119,988 89,204 149,603 120,027 59,977 59,998 80,013 6.98%
Div Payout % 88.65% 66.44% 108.11% 86.51% 56.00% 50.71% 74.42% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 828,343 844,175 873,876 897,540 902,959 885,248 837,952 -0.19%
NOSH 399,760 400,329 400,199 400,205 399,751 400,130 400,130 -0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 30.38% 30.56% 31.86% 33.89% 28.22% 31.04% 31.63% -
ROE 16.34% 15.90% 15.84% 15.46% 11.86% 13.37% 12.83% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 111.43 109.76 108.54 102.28 94.95 95.28 84.96 4.62%
EPS 33.86 33.54 34.58 34.67 26.79 29.57 26.87 3.92%
DPS 30.00 22.30 37.40 30.00 15.00 15.00 20.00 6.98%
NAPS 2.0721 2.1087 2.1836 2.2427 2.2588 2.2124 2.0942 -0.17%
Adjusted Per Share Value based on latest NOSH - 400,205
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 96.84 95.52 94.43 88.99 82.51 82.88 73.90 4.60%
EPS 29.42 29.19 30.08 30.16 23.28 25.72 23.37 3.90%
DPS 26.08 19.39 32.52 26.09 13.04 13.04 17.39 6.98%
NAPS 1.8007 1.8352 1.8997 1.9512 1.963 1.9245 1.8216 -0.19%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.35 6.05 6.30 6.00 4.80 4.50 3.36 -
P/RPS 5.70 5.51 5.80 5.87 5.06 4.72 3.95 6.30%
P/EPS 18.75 18.04 18.22 17.31 17.92 15.22 12.50 6.98%
EY 5.33 5.54 5.49 5.78 5.58 6.57 8.00 -6.54%
DY 4.72 3.69 5.94 5.00 3.13 3.33 5.95 -3.78%
P/NAPS 3.06 2.87 2.89 2.68 2.13 2.03 1.60 11.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 6.86 6.10 5.85 6.00 4.80 4.62 3.30 -
P/RPS 6.16 5.56 5.39 5.87 5.06 4.85 3.88 8.00%
P/EPS 20.26 18.19 16.92 17.31 17.92 15.62 12.28 8.69%
EY 4.94 5.50 5.91 5.78 5.58 6.40 8.14 -7.98%
DY 4.37 3.66 6.39 5.00 3.13 3.25 6.06 -5.30%
P/NAPS 3.31 2.89 2.68 2.68 2.13 2.09 1.58 13.11%

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