[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -29.8%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 471,452 439,047 428,918 437,990 463,932 448,767 444,424 4.01%
PBT 215,232 173,518 164,116 179,488 253,652 205,883 212,182 0.95%
Tax -52,272 -44,762 -41,712 -44,516 -61,372 -55,272 -56,109 -4.61%
NP 162,960 128,756 122,404 134,972 192,280 150,611 156,073 2.92%
-
NP to SH 162,960 128,756 122,404 134,972 192,280 150,611 156,073 2.92%
-
Tax Rate 24.29% 25.80% 25.42% 24.80% 24.20% 26.85% 26.44% -
Total Cost 308,492 310,291 306,514 303,018 271,652 298,156 288,350 4.60%
-
Net Worth 885,085 844,858 837,827 843,554 928,886 881,064 877,152 0.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 90,006 80,002 60,005 - 88,806 78,943 -
Div Payout % - 69.90% 65.36% 44.46% - 58.96% 50.58% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 885,085 844,858 837,827 843,554 928,886 881,064 877,152 0.60%
NOSH 399,803 400,027 400,013 400,035 399,916 400,029 400,051 -0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 34.57% 29.33% 28.54% 30.82% 41.45% 33.56% 35.12% -
ROE 18.41% 15.24% 14.61% 16.00% 20.70% 17.09% 17.79% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 117.92 109.75 107.23 109.49 116.01 112.18 111.09 4.06%
EPS 40.76 32.19 30.60 33.74 48.08 37.65 39.01 2.97%
DPS 0.00 22.50 20.00 15.00 0.00 22.20 19.73 -
NAPS 2.2138 2.112 2.0945 2.1087 2.3227 2.2025 2.1926 0.64%
Adjusted Per Share Value based on latest NOSH - 400,329
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 102.49 95.45 93.24 95.22 100.85 97.56 96.61 4.02%
EPS 35.43 27.99 26.61 29.34 41.80 32.74 33.93 2.92%
DPS 0.00 19.57 17.39 13.04 0.00 19.31 17.16 -
NAPS 1.9241 1.8366 1.8214 1.8338 2.0193 1.9154 1.9069 0.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 6.40 6.50 6.11 6.05 5.75 5.70 5.40 -
P/RPS 5.43 5.92 5.70 5.53 4.96 5.08 4.86 7.68%
P/EPS 15.70 20.19 19.97 17.93 11.96 15.14 13.84 8.77%
EY 6.37 4.95 5.01 5.58 8.36 6.61 7.22 -8.01%
DY 0.00 3.46 3.27 2.48 0.00 3.89 3.65 -
P/NAPS 2.89 3.08 2.92 2.87 2.48 2.59 2.46 11.34%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 26/02/09 27/11/08 -
Price 6.38 6.45 6.52 6.10 6.35 5.45 5.30 -
P/RPS 5.41 5.88 6.08 5.57 5.47 4.86 4.77 8.76%
P/EPS 15.65 20.04 21.31 18.08 13.21 14.48 13.59 9.87%
EY 6.39 4.99 4.69 5.53 7.57 6.91 7.36 -8.99%
DY 0.00 3.49 3.07 2.46 0.00 4.07 3.72 -
P/NAPS 2.88 3.05 3.11 2.89 2.73 2.47 2.42 12.31%

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