[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 40.25%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 336,888 225,417 117,863 439,047 321,689 218,995 115,983 103.44%
PBT 147,447 98,795 53,808 173,518 123,087 89,744 63,413 75.42%
Tax -36,877 -24,715 -13,068 -44,762 -31,284 -22,258 -15,343 79.33%
NP 110,570 74,080 40,740 128,756 91,803 67,486 48,070 74.16%
-
NP to SH 110,570 74,080 40,740 128,756 91,803 67,486 48,070 74.16%
-
Tax Rate 25.01% 25.02% 24.29% 25.80% 25.42% 24.80% 24.20% -
Total Cost 226,318 151,337 77,123 310,291 229,886 151,509 67,913 122.94%
-
Net Worth 835,435 828,839 885,085 844,858 837,827 843,554 928,886 -6.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 60,005 29,999 - 90,006 60,001 30,002 - -
Div Payout % 54.27% 40.50% - 69.90% 65.36% 44.46% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 835,435 828,839 885,085 844,858 837,827 843,554 928,886 -6.81%
NOSH 400,036 399,999 399,803 400,027 400,013 400,035 399,916 0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.82% 32.86% 34.57% 29.33% 28.54% 30.82% 41.45% -
ROE 13.24% 8.94% 4.60% 15.24% 10.96% 8.00% 5.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 84.21 56.35 29.48 109.75 80.42 54.74 29.00 103.40%
EPS 27.64 18.52 10.19 32.19 22.95 16.87 12.02 74.12%
DPS 15.00 7.50 0.00 22.50 15.00 7.50 0.00 -
NAPS 2.0884 2.0721 2.2138 2.112 2.0945 2.1087 2.3227 -6.83%
Adjusted Per Share Value based on latest NOSH - 400,075
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 73.24 49.00 25.62 95.45 69.93 47.61 25.21 103.47%
EPS 24.04 16.10 8.86 27.99 19.96 14.67 10.45 74.17%
DPS 13.04 6.52 0.00 19.57 13.04 6.52 0.00 -
NAPS 1.8162 1.8018 1.9241 1.8366 1.8214 1.8338 2.0193 -6.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.58 6.35 6.40 6.50 6.11 6.05 5.75 -
P/RPS 7.81 11.27 21.71 5.92 7.60 11.05 19.83 -46.23%
P/EPS 23.81 34.29 62.81 20.19 26.62 35.86 47.84 -37.17%
EY 4.20 2.92 1.59 4.95 3.76 2.79 2.09 59.17%
DY 2.28 1.18 0.00 3.46 2.45 1.24 0.00 -
P/NAPS 3.15 3.06 2.89 3.08 2.92 2.87 2.48 17.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 6.60 6.86 6.38 6.45 6.52 6.10 6.35 -
P/RPS 7.84 12.17 21.64 5.88 8.11 11.14 21.90 -49.55%
P/EPS 23.88 37.04 62.61 20.04 28.41 36.16 52.83 -41.07%
EY 4.19 2.70 1.60 4.99 3.52 2.77 1.89 69.93%
DY 2.27 1.09 0.00 3.49 2.30 1.23 0.00 -
P/NAPS 3.16 3.31 2.88 3.05 3.11 2.89 2.73 10.23%

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