[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 37.83%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 260,208 136,867 506,209 370,113 250,767 131,249 483,946 -33.90%
PBT 88,280 55,340 178,571 133,526 93,889 59,832 181,575 -38.19%
Tax -27,792 -18,942 -32,183 -19,475 -11,142 -16,073 -10,865 87.14%
NP 60,488 36,398 146,388 114,051 82,747 43,759 170,710 -49.95%
-
NP to SH 60,488 36,398 146,388 114,051 82,747 43,759 170,770 -49.97%
-
Tax Rate 31.48% 34.23% 18.02% 14.59% 11.87% 26.86% 5.98% -
Total Cost 199,720 100,469 359,821 256,062 168,020 87,490 313,236 -25.94%
-
Net Worth 1,177,784 693,001 656,541 654,113 652,897 703,983 660,433 47.11%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 34,500 - 89,992 59,984 29,995 - 90,026 -47.27%
Div Payout % 57.04% - 61.47% 52.59% 36.25% - 52.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,177,784 693,001 656,541 654,113 652,897 703,983 660,433 47.11%
NOSH 460,000 399,978 399,964 399,898 399,937 399,990 400,117 9.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.25% 26.59% 28.92% 30.82% 33.00% 33.34% 35.27% -
ROE 5.14% 5.25% 22.30% 17.44% 12.67% 6.22% 25.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.57 34.22 126.56 92.55 62.70 32.81 120.95 -39.77%
EPS 14.74 9.10 36.60 28.52 20.69 10.94 42.68 -50.80%
DPS 7.50 0.00 22.50 15.00 7.50 0.00 22.50 -51.95%
NAPS 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 34.03%
Adjusted Per Share Value based on latest NOSH - 399,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 56.60 29.77 110.10 80.50 54.54 28.55 105.26 -33.89%
EPS 13.16 7.92 31.84 24.81 18.00 9.52 37.14 -49.95%
DPS 7.50 0.00 19.57 13.05 6.52 0.00 19.58 -47.28%
NAPS 2.5617 1.5073 1.428 1.4227 1.4201 1.5312 1.4364 47.11%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.18 7.00 7.00 7.10 7.00 6.96 6.80 -
P/RPS 12.69 20.46 5.53 7.67 11.16 21.21 5.62 72.19%
P/EPS 54.60 76.92 19.13 24.89 33.83 63.62 15.93 127.49%
EY 1.83 1.30 5.23 4.02 2.96 1.57 6.28 -56.07%
DY 1.04 0.00 3.21 2.11 1.07 0.00 3.31 -53.81%
P/NAPS 2.80 4.04 4.26 4.34 4.29 3.95 4.12 -22.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 -
Price 7.78 7.20 7.00 7.10 7.01 7.20 7.00 -
P/RPS 13.75 21.04 5.53 7.67 11.18 21.94 5.79 78.09%
P/EPS 59.17 79.12 19.13 24.89 33.88 65.81 16.40 135.42%
EY 1.69 1.26 5.23 4.02 2.95 1.52 6.10 -57.53%
DY 0.96 0.00 3.21 2.11 1.07 0.00 3.21 -55.31%
P/NAPS 3.04 4.16 4.26 4.34 4.29 4.09 4.24 -19.90%

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