[BIPORT] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 2.47%
YoY- 15.2%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 440,927 446,722 428,157 394,307 383,914 376,732 322,390 5.35%
PBT 163,913 201,862 198,892 177,881 153,794 166,858 136,610 3.08%
Tax -42,485 -52,958 -55,583 -50,739 -43,431 -48,502 -39,139 1.37%
NP 121,428 148,904 143,309 127,142 110,363 118,356 97,471 3.72%
-
NP to SH 121,428 148,904 143,309 127,142 110,363 118,356 97,471 3.72%
-
Tax Rate 25.92% 26.23% 27.95% 28.52% 28.24% 29.07% 28.65% -
Total Cost 319,499 297,818 284,848 267,165 273,551 258,376 224,919 6.02%
-
Net Worth 885,085 928,886 943,341 945,545 962,781 883,302 849,765 0.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 120,031 88,794 160,009 119,982 60,015 80,005 60,009 12.24%
Div Payout % 98.85% 59.63% 111.65% 94.37% 54.38% 67.60% 61.57% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 885,085 928,886 943,341 945,545 962,781 883,302 849,765 0.68%
NOSH 399,803 399,916 400,144 399,943 400,092 400,191 399,927 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 27.54% 33.33% 33.47% 32.24% 28.75% 31.42% 30.23% -
ROE 13.72% 16.03% 15.19% 13.45% 11.46% 13.40% 11.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 110.29 111.70 107.00 98.59 95.96 94.14 80.61 5.36%
EPS 30.37 37.23 35.81 31.79 27.58 29.57 24.37 3.73%
DPS 30.00 22.20 40.00 30.00 15.00 20.00 15.00 12.24%
NAPS 2.2138 2.3227 2.3575 2.3642 2.4064 2.2072 2.1248 0.68%
Adjusted Per Share Value based on latest NOSH - 399,943
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 95.85 97.11 93.08 85.72 83.46 81.90 70.08 5.35%
EPS 26.40 32.37 31.15 27.64 23.99 25.73 21.19 3.73%
DPS 26.09 19.30 34.78 26.08 13.05 17.39 13.05 12.23%
NAPS 1.9241 2.0193 2.0507 2.0555 2.093 1.9202 1.8473 0.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.40 5.75 6.10 4.90 4.74 3.88 3.42 -
P/RPS 5.80 5.15 5.70 4.97 4.94 4.12 4.24 5.35%
P/EPS 21.07 15.44 17.03 15.41 17.18 13.12 14.03 7.00%
EY 4.75 6.48 5.87 6.49 5.82 7.62 7.13 -6.54%
DY 4.69 3.86 6.56 6.12 3.16 5.15 4.39 1.10%
P/NAPS 2.89 2.48 2.59 2.07 1.97 1.76 1.61 10.23%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 20/05/04 -
Price 6.38 6.35 6.45 5.75 4.64 4.20 3.12 -
P/RPS 5.78 5.68 6.03 5.83 4.84 4.46 3.87 6.91%
P/EPS 21.01 17.05 18.01 18.09 16.82 14.20 12.80 8.60%
EY 4.76 5.86 5.55 5.53 5.94 7.04 7.81 -7.91%
DY 4.70 3.50 6.20 5.22 3.23 4.76 4.81 -0.38%
P/NAPS 2.88 2.73 2.74 2.43 1.93 1.90 1.47 11.85%

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