[BIPORT] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -1.13%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 493,235 518,930 440,927 446,722 428,157 394,307 383,914 4.26%
PBT 186,512 184,374 163,913 201,862 198,892 177,881 153,794 3.26%
Tax -12,505 -45,209 -42,485 -52,958 -55,583 -50,739 -43,431 -18.72%
NP 174,007 139,165 121,428 148,904 143,309 127,142 110,363 7.87%
-
NP to SH 174,007 139,165 121,428 148,904 143,309 127,142 110,363 7.87%
-
Tax Rate 6.70% 24.52% 25.92% 26.23% 27.95% 28.52% 28.24% -
Total Cost 319,228 379,765 319,499 297,818 284,848 267,165 273,551 2.60%
-
Net Worth 703,983 885,166 885,085 928,886 943,341 945,545 962,781 -5.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 89,999 89,995 120,031 88,794 160,009 119,982 60,015 6.98%
Div Payout % 51.72% 64.67% 98.85% 59.63% 111.65% 94.37% 54.38% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 703,983 885,166 885,085 928,886 943,341 945,545 962,781 -5.07%
NOSH 399,990 399,822 399,803 399,916 400,144 399,943 400,092 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 35.28% 26.82% 27.54% 33.33% 33.47% 32.24% 28.75% -
ROE 24.72% 15.72% 13.72% 16.03% 15.19% 13.45% 11.46% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 123.31 129.79 110.29 111.70 107.00 98.59 95.96 4.26%
EPS 43.50 34.81 30.37 37.23 35.81 31.79 27.58 7.88%
DPS 22.50 22.50 30.00 22.20 40.00 30.00 15.00 6.98%
NAPS 1.76 2.2139 2.2138 2.3227 2.3575 2.3642 2.4064 -5.07%
Adjusted Per Share Value based on latest NOSH - 399,916
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 107.23 112.81 95.85 97.11 93.08 85.72 83.46 4.26%
EPS 37.83 30.25 26.40 32.37 31.15 27.64 23.99 7.87%
DPS 19.57 19.56 26.09 19.30 34.78 26.08 13.05 6.98%
NAPS 1.5304 1.9243 1.9241 2.0193 2.0507 2.0555 2.093 -5.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.96 6.70 6.40 5.75 6.10 4.90 4.74 -
P/RPS 5.64 5.16 5.80 5.15 5.70 4.97 4.94 2.23%
P/EPS 16.00 19.25 21.07 15.44 17.03 15.41 17.18 -1.17%
EY 6.25 5.20 4.75 6.48 5.87 6.49 5.82 1.19%
DY 3.23 3.36 4.69 3.86 6.56 6.12 3.16 0.36%
P/NAPS 3.95 3.03 2.89 2.48 2.59 2.07 1.97 12.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 -
Price 7.20 6.70 6.38 6.35 6.45 5.75 4.64 -
P/RPS 5.84 5.16 5.78 5.68 6.03 5.83 4.84 3.17%
P/EPS 16.55 19.25 21.01 17.05 18.01 18.09 16.82 -0.26%
EY 6.04 5.20 4.76 5.86 5.55 5.53 5.94 0.27%
DY 3.13 3.36 4.70 3.50 6.20 5.22 3.23 -0.52%
P/NAPS 4.09 3.03 2.88 2.73 2.74 2.43 1.93 13.32%

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