[BIPORT] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -0.87%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 439,047 448,766 417,171 391,116 386,783 359,812 309,641 5.98%
PBT 173,518 205,883 189,194 175,211 156,117 155,287 128,215 5.16%
Tax -44,760 -55,271 -53,549 -51,134 -45,064 -43,596 -37,585 2.95%
NP 128,758 150,612 135,645 124,077 111,053 111,691 90,630 6.02%
-
NP to SH 128,758 150,612 135,645 124,077 111,053 111,691 90,630 6.02%
-
Tax Rate 25.80% 26.85% 28.30% 29.18% 28.87% 28.07% 29.31% -
Total Cost 310,289 298,154 281,526 267,039 275,730 248,121 219,011 5.97%
-
Net Worth 845,159 880,894 893,239 903,342 911,841 871,249 816,362 0.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 120,031 88,794 160,009 119,982 100,034 80,005 60,009 12.23%
Div Payout % 93.22% 58.96% 117.96% 96.70% 90.08% 71.63% 66.21% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 845,159 880,894 893,239 903,342 911,841 871,249 816,362 0.57%
NOSH 400,075 399,952 399,999 399,903 400,053 399,820 399,883 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.33% 33.56% 32.52% 31.72% 28.71% 31.04% 29.27% -
ROE 15.23% 17.10% 15.19% 13.74% 12.18% 12.82% 11.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.74 112.20 104.29 97.80 96.68 89.99 77.43 5.97%
EPS 32.18 37.66 33.91 31.03 27.76 27.94 22.66 6.01%
DPS 30.00 22.20 40.00 30.00 25.00 20.00 15.00 12.23%
NAPS 2.1125 2.2025 2.2331 2.2589 2.2793 2.1791 2.0415 0.57%
Adjusted Per Share Value based on latest NOSH - 399,903
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 95.45 97.56 90.69 85.03 84.08 78.22 67.31 5.98%
EPS 27.99 32.74 29.49 26.97 24.14 24.28 19.70 6.02%
DPS 26.09 19.30 34.78 26.08 21.75 17.39 13.05 12.22%
NAPS 1.8373 1.915 1.9418 1.9638 1.9823 1.894 1.7747 0.57%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.50 5.70 6.10 4.80 4.46 4.20 3.22 -
P/RPS 5.92 5.08 5.85 4.91 4.61 4.67 4.16 6.05%
P/EPS 20.20 15.14 17.99 15.47 16.07 15.03 14.21 6.03%
EY 4.95 6.61 5.56 6.46 6.22 6.65 7.04 -5.69%
DY 4.62 3.89 6.56 6.25 5.61 4.76 4.66 -0.14%
P/NAPS 3.08 2.59 2.73 2.12 1.96 1.93 1.58 11.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 -
Price 6.45 5.45 5.80 4.88 4.86 3.96 3.50 -
P/RPS 5.88 4.86 5.56 4.99 5.03 4.40 4.52 4.47%
P/EPS 20.04 14.47 17.10 15.73 17.51 14.18 15.44 4.43%
EY 4.99 6.91 5.85 6.36 5.71 7.05 6.48 -4.25%
DY 4.65 4.07 6.90 6.15 5.14 5.05 4.29 1.35%
P/NAPS 3.05 2.47 2.60 2.16 2.13 1.82 1.71 10.11%

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