[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 68.42%
YoY- 3.38%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 115,983 448,767 333,318 228,374 118,027 417,172 308,570 -47.88%
PBT 63,413 205,883 159,137 113,502 67,434 189,193 154,143 -44.65%
Tax -15,343 -55,272 -42,082 -29,668 -17,656 -53,549 -40,858 -47.91%
NP 48,070 150,611 117,055 83,834 49,778 135,644 113,285 -43.50%
-
NP to SH 48,070 150,611 117,055 83,834 49,778 135,644 113,285 -43.50%
-
Tax Rate 24.20% 26.85% 26.44% 26.14% 26.18% 28.30% 26.51% -
Total Cost 67,913 298,156 216,263 144,540 68,249 281,528 195,285 -50.51%
-
Net Worth 928,886 881,064 877,152 873,377 943,341 893,226 900,111 2.11%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 88,806 59,207 29,597 - 220,006 80,002 -
Div Payout % - 58.96% 50.58% 35.31% - 162.19% 70.62% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 928,886 881,064 877,152 873,377 943,341 893,226 900,111 2.11%
NOSH 399,916 400,029 400,051 399,971 400,144 400,011 400,014 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 41.45% 33.56% 35.12% 36.71% 42.18% 32.52% 36.71% -
ROE 5.18% 17.09% 13.34% 9.60% 5.28% 15.19% 12.59% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.00 112.18 83.32 57.10 29.50 104.29 77.14 -47.88%
EPS 12.02 37.65 29.26 20.96 12.44 33.91 28.32 -43.49%
DPS 0.00 22.20 14.80 7.40 0.00 55.00 20.00 -
NAPS 2.3227 2.2025 2.1926 2.1836 2.3575 2.233 2.2502 2.13%
Adjusted Per Share Value based on latest NOSH - 400,199
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.21 97.56 72.46 49.65 25.66 90.69 67.08 -47.89%
EPS 10.45 32.74 25.45 18.22 10.82 29.49 24.63 -43.50%
DPS 0.00 19.31 12.87 6.43 0.00 47.83 17.39 -
NAPS 2.0193 1.9154 1.9069 1.8986 2.0507 1.9418 1.9568 2.11%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 5.75 5.70 5.40 6.30 6.10 6.10 6.55 -
P/RPS 19.83 5.08 6.48 11.03 20.68 5.85 8.49 75.94%
P/EPS 47.84 15.14 18.46 30.06 49.04 17.99 23.13 62.26%
EY 2.09 6.61 5.42 3.33 2.04 5.56 4.32 -38.34%
DY 0.00 3.89 2.74 1.17 0.00 9.02 3.05 -
P/NAPS 2.48 2.59 2.46 2.89 2.59 2.73 2.91 -10.10%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 -
Price 6.35 5.45 5.30 5.85 6.45 5.80 6.40 -
P/RPS 21.90 4.86 6.36 10.25 21.87 5.56 8.30 90.83%
P/EPS 52.83 14.48 18.11 27.91 51.85 17.10 22.60 76.04%
EY 1.89 6.91 5.52 3.58 1.93 5.85 4.43 -43.29%
DY 0.00 4.07 2.79 1.26 0.00 9.48 3.13 -
P/NAPS 2.73 2.47 2.42 2.68 2.74 2.60 2.84 -2.59%

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