[BIPORT] QoQ Cumulative 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- 92.56%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 118,027 417,172 308,570 211,187 107,041 391,116 286,442 -44.59%
PBT 67,434 189,193 154,143 110,444 57,736 175,212 135,299 -37.11%
Tax -17,656 -53,549 -40,858 -29,350 -15,622 -51,135 -40,255 -42.24%
NP 49,778 135,644 113,285 81,094 42,114 124,077 95,044 -35.00%
-
NP to SH 49,778 135,644 113,285 81,094 42,114 124,077 95,044 -35.00%
-
Tax Rate 26.18% 28.30% 26.51% 26.57% 27.06% 29.18% 29.75% -
Total Cost 68,249 281,528 195,285 130,093 64,927 267,039 191,398 -49.68%
-
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 80,002 40,006 - 119,997 80,003 -
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 5.28% 15.19% 12.59% 9.04% 4.45% 13.73% 10.52% -
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 29.50 104.29 77.14 52.79 26.76 97.78 71.61 -44.60%
EPS 12.44 33.91 28.32 20.27 10.53 31.02 23.76 -35.01%
DPS 0.00 55.00 20.00 10.00 0.00 30.00 20.00 -
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 25.66 90.69 67.08 45.91 23.27 85.03 62.27 -44.59%
EPS 10.82 29.49 24.63 17.63 9.16 26.97 20.66 -35.00%
DPS 0.00 47.83 17.39 8.70 0.00 26.09 17.39 -
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 20.68 5.85 8.49 11.37 18.31 4.91 6.62 113.54%
P/EPS 49.04 17.99 23.13 29.60 46.53 15.47 19.95 82.04%
EY 2.04 5.56 4.32 3.38 2.15 6.46 5.01 -45.03%
DY 0.00 9.02 3.05 1.67 0.00 6.25 4.22 -
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 21.87 5.56 8.30 11.37 21.48 4.99 6.68 120.32%
P/EPS 51.85 17.10 22.60 29.60 54.61 15.73 20.12 87.85%
EY 1.93 5.85 4.43 3.38 1.83 6.36 4.97 -46.74%
DY 0.00 9.48 3.13 1.67 0.00 6.15 4.18 -
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