[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.74%
YoY- -14.28%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 523,698 520,416 547,468 506,209 493,484 501,534 524,996 -0.16%
PBT 184,793 176,560 221,360 178,571 178,034 187,778 239,328 -15.82%
Tax -45,837 -55,584 -75,768 -32,183 -25,966 -22,284 -64,292 -20.17%
NP 138,956 120,976 145,592 146,388 152,068 165,494 175,036 -14.25%
-
NP to SH 138,956 120,976 145,592 146,388 152,068 165,494 175,036 -14.25%
-
Tax Rate 24.80% 31.48% 34.23% 18.02% 14.58% 11.87% 26.86% -
Total Cost 384,742 399,440 401,876 359,821 341,416 336,040 349,960 6.51%
-
Net Worth 1,059,514 1,177,784 693,001 656,541 654,113 652,897 703,983 31.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 85,389 69,000 - 89,992 79,979 59,990 - -
Div Payout % 61.45% 57.04% - 61.47% 52.59% 36.25% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,059,514 1,177,784 693,001 656,541 654,113 652,897 703,983 31.29%
NOSH 426,947 460,000 399,978 399,964 399,898 399,937 399,990 4.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.53% 23.25% 26.59% 28.92% 30.82% 33.00% 33.34% -
ROE 13.12% 10.27% 21.01% 22.30% 23.25% 25.35% 24.86% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 122.66 113.13 136.87 126.56 123.40 125.40 131.25 -4.40%
EPS 32.55 29.48 36.40 36.60 38.03 41.38 43.76 -17.89%
DPS 20.00 15.00 0.00 22.50 20.00 15.00 0.00 -
NAPS 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 25.71%
Adjusted Per Share Value based on latest NOSH - 400,210
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 113.90 113.19 119.07 110.10 107.33 109.08 114.19 -0.16%
EPS 30.22 26.31 31.67 31.84 33.07 35.99 38.07 -14.25%
DPS 18.57 15.01 0.00 19.57 17.40 13.05 0.00 -
NAPS 2.3044 2.5617 1.5073 1.428 1.4227 1.4201 1.5312 31.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.72 7.18 7.00 7.00 7.10 7.00 6.96 -
P/RPS 6.29 6.35 5.11 5.53 5.75 5.58 5.30 12.08%
P/EPS 23.72 27.30 19.23 19.13 18.67 16.92 15.90 30.52%
EY 4.22 3.66 5.20 5.23 5.36 5.91 6.29 -23.34%
DY 2.59 2.09 0.00 3.21 2.82 2.14 0.00 -
P/NAPS 3.11 2.80 4.04 4.26 4.34 4.29 3.95 -14.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 -
Price 7.55 7.78 7.20 7.00 7.10 7.01 7.20 -
P/RPS 6.16 6.88 5.26 5.53 5.75 5.59 5.49 7.97%
P/EPS 23.20 29.58 19.78 19.13 18.67 16.94 16.45 25.73%
EY 4.31 3.38 5.06 5.23 5.36 5.90 6.08 -20.48%
DY 2.65 1.93 0.00 3.21 2.82 2.14 0.00 -
P/NAPS 3.04 3.04 4.16 4.26 4.34 4.29 4.09 -17.93%

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