[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.5%
YoY- 0.18%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 250,767 131,249 483,946 358,587 241,215 121,958 514,835 -38.12%
PBT 93,889 59,832 181,575 137,811 95,265 54,895 183,288 -36.00%
Tax -11,142 -16,073 -10,865 -27,040 -23,569 -14,433 -43,844 -59.91%
NP 82,747 43,759 170,710 110,771 71,696 40,462 139,444 -29.40%
-
NP to SH 82,747 43,759 170,770 110,771 71,696 40,462 139,444 -29.40%
-
Tax Rate 11.87% 26.86% 5.98% 19.62% 24.74% 26.29% 23.92% -
Total Cost 168,020 87,490 313,236 247,816 169,519 81,496 375,391 -41.51%
-
Net Worth 652,897 703,983 660,433 835,962 826,984 885,166 639,600 1.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 29,995 - 90,026 60,005 30,006 - 90,011 -51.96%
Div Payout % 36.25% - 52.72% 54.17% 41.85% - 64.55% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 652,897 703,983 660,433 835,962 826,984 885,166 639,600 1.38%
NOSH 399,937 399,990 400,117 400,039 400,089 399,822 400,050 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 33.00% 33.34% 35.27% 30.89% 29.72% 33.18% 27.09% -
ROE 12.67% 6.22% 25.86% 13.25% 8.67% 4.57% 21.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 62.70 32.81 120.95 89.64 60.29 30.50 128.69 -38.10%
EPS 20.69 10.94 42.68 27.69 17.92 10.12 34.86 -29.39%
DPS 7.50 0.00 22.50 15.00 7.50 0.00 22.50 -51.95%
NAPS 1.6325 1.76 1.6506 2.0897 2.067 2.2139 1.5988 1.40%
Adjusted Per Share Value based on latest NOSH - 399,948
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 54.51 28.53 105.21 77.95 52.44 26.51 111.92 -38.12%
EPS 17.99 9.51 37.12 24.08 15.59 8.80 30.31 -29.39%
DPS 6.52 0.00 19.57 13.04 6.52 0.00 19.57 -51.97%
NAPS 1.4193 1.5304 1.4357 1.8173 1.7978 1.9243 1.3904 1.38%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.00 6.96 6.80 6.60 6.69 6.70 6.78 -
P/RPS 11.16 21.21 5.62 7.36 11.10 21.97 5.27 64.98%
P/EPS 33.83 63.62 15.93 23.84 37.33 66.21 19.45 44.67%
EY 2.96 1.57 6.28 4.20 2.68 1.51 5.14 -30.80%
DY 1.07 0.00 3.31 2.27 1.12 0.00 3.32 -53.02%
P/NAPS 4.29 3.95 4.12 3.16 3.24 3.03 4.24 0.78%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 24/11/11 25/08/11 26/05/11 28/02/11 -
Price 7.01 7.20 7.00 6.60 6.80 6.70 6.56 -
P/RPS 11.18 21.94 5.79 7.36 11.28 21.97 5.10 68.83%
P/EPS 33.88 65.81 16.40 23.84 37.95 66.21 18.82 48.03%
EY 2.95 1.52 6.10 4.20 2.64 1.51 5.31 -32.44%
DY 1.07 0.00 3.21 2.27 1.10 0.00 3.43 -54.03%
P/NAPS 4.29 4.09 4.24 3.16 3.29 3.03 4.10 3.06%

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