[BIPORT] YoY TTM 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- -6.63%
YoY- -10.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 495,471 536,533 454,246 437,138 441,919 413,243 385,975 4.24%
PBT 177,291 173,653 197,877 169,832 194,188 194,056 176,625 0.06%
Tax -3,300 -34,007 -50,354 -44,473 -54,772 -51,738 -51,457 -36.70%
NP 173,991 139,646 147,523 125,359 139,416 142,318 125,168 5.63%
-
NP to SH 173,991 139,646 147,523 125,359 139,416 142,318 125,168 5.63%
-
Tax Rate 1.86% 19.58% 25.45% 26.19% 28.21% 26.66% 29.13% -
Total Cost 321,480 396,887 306,723 311,779 302,503 270,925 260,807 3.54%
-
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 89,984 89,997 119,999 119,212 139,197 119,999 99,994 -1.74%
Div Payout % 51.72% 64.45% 81.34% 95.10% 99.84% 84.32% 79.89% -
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 35.12% 26.03% 32.48% 28.68% 31.55% 34.44% 32.43% -
ROE 26.61% 16.71% 17.66% 14.97% 15.91% 15.82% 13.85% -
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 123.93 134.15 113.54 109.30 110.54 103.34 96.45 4.26%
EPS 43.52 34.92 36.87 31.34 34.87 35.59 31.28 5.65%
DPS 22.50 22.50 30.00 29.80 34.80 30.00 25.00 -1.73%
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 107.71 116.64 98.75 95.03 96.07 89.84 83.91 4.24%
EPS 37.82 30.36 32.07 27.25 30.31 30.94 27.21 5.63%
DPS 19.56 19.56 26.09 25.92 30.26 26.09 21.74 -1.74%
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 5.73 4.92 5.80 5.59 4.88 6.34 4.91 2.60%
P/EPS 16.31 18.90 17.85 19.49 15.48 18.40 15.15 1.23%
EY 6.13 5.29 5.60 5.13 6.46 5.43 6.60 -1.22%
DY 3.17 3.41 4.56 4.88 6.44 4.58 5.27 -8.11%
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 5.73 4.92 5.81 5.97 4.79 6.19 4.96 2.43%
P/EPS 16.31 18.90 17.90 20.80 15.20 17.98 15.28 1.09%
EY 6.13 5.29 5.59 4.81 6.58 5.56 6.54 -1.07%
DY 3.17 3.41 4.55 4.57 6.57 4.69 5.23 -7.99%
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