[BIPORT] QoQ Annualized Quarter 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- -3.72%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 472,108 417,172 411,426 422,374 428,164 391,116 381,922 15.16%
PBT 269,736 189,193 205,524 220,888 230,944 175,212 180,398 30.72%
Tax -70,624 -53,549 -54,477 -58,700 -62,488 -51,135 -53,673 20.05%
NP 199,112 135,644 151,046 162,188 168,456 124,077 126,725 35.11%
-
NP to SH 199,112 135,644 151,046 162,188 168,456 124,077 126,725 35.11%
-
Tax Rate 26.18% 28.30% 26.51% 26.57% 27.06% 29.18% 29.75% -
Total Cost 272,996 281,528 260,380 260,186 259,708 267,039 255,197 4.59%
-
Net Worth 943,341 893,226 900,111 897,234 945,545 903,538 903,397 2.92%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 220,006 106,670 80,013 - 119,997 106,671 -
Div Payout % - 162.19% 70.62% 49.33% - 96.71% 84.18% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 943,341 893,226 900,111 897,234 945,545 903,538 903,397 2.92%
NOSH 400,144 400,011 400,014 400,069 399,943 399,990 400,016 0.02%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 42.18% 32.52% 36.71% 38.40% 39.34% 31.72% 33.18% -
ROE 21.11% 15.19% 16.78% 18.08% 17.82% 13.73% 14.03% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 117.98 104.29 102.85 105.58 107.06 97.78 95.48 15.13%
EPS 49.76 33.91 37.76 40.54 42.12 31.02 31.68 35.08%
DPS 0.00 55.00 26.67 20.00 0.00 30.00 26.67 -
NAPS 2.3575 2.233 2.2502 2.2427 2.3642 2.2589 2.2584 2.90%
Adjusted Per Share Value based on latest NOSH - 400,205
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 102.63 90.69 89.44 91.82 93.08 85.03 83.03 15.16%
EPS 43.29 29.49 32.84 35.26 36.62 26.97 27.55 35.12%
DPS 0.00 47.83 23.19 17.39 0.00 26.09 23.19 -
NAPS 2.0507 1.9418 1.9568 1.9505 2.0555 1.9642 1.9639 2.92%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 6.10 6.10 6.55 6.00 4.90 4.80 4.74 -
P/RPS 5.17 5.85 6.37 5.68 4.58 4.91 4.96 2.80%
P/EPS 12.26 17.99 17.35 14.80 11.63 15.47 14.96 -12.41%
EY 8.16 5.56 5.76 6.76 8.60 6.46 6.68 14.25%
DY 0.00 9.02 4.07 3.33 0.00 6.25 5.63 -
P/NAPS 2.59 2.73 2.91 2.68 2.07 2.12 2.10 14.99%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 30/11/06 -
Price 6.45 5.80 6.40 6.00 5.75 4.88 4.78 -
P/RPS 5.47 5.56 6.22 5.68 5.37 4.99 5.01 6.02%
P/EPS 12.96 17.10 16.95 14.80 13.65 15.73 15.09 -9.63%
EY 7.71 5.85 5.90 6.76 7.33 6.36 6.63 10.57%
DY 0.00 9.48 4.17 3.33 0.00 6.15 5.58 -
P/NAPS 2.74 2.60 2.84 2.68 2.43 2.16 2.12 18.63%

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