[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 28.35%
YoY- -14.28%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 392,774 260,208 136,867 506,209 370,113 250,767 131,249 107.52%
PBT 138,595 88,280 55,340 178,571 133,526 93,889 59,832 74.97%
Tax -34,378 -27,792 -18,942 -32,183 -19,475 -11,142 -16,073 65.92%
NP 104,217 60,488 36,398 146,388 114,051 82,747 43,759 78.24%
-
NP to SH 104,217 60,488 36,398 146,388 114,051 82,747 43,759 78.24%
-
Tax Rate 24.80% 31.48% 34.23% 18.02% 14.59% 11.87% 26.86% -
Total Cost 288,557 199,720 100,469 359,821 256,062 168,020 87,490 121.41%
-
Net Worth 1,059,514 1,177,784 693,001 656,541 654,113 652,897 703,983 31.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 64,042 34,500 - 89,992 59,984 29,995 - -
Div Payout % 61.45% 57.04% - 61.47% 52.59% 36.25% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,059,514 1,177,784 693,001 656,541 654,113 652,897 703,983 31.29%
NOSH 426,947 460,000 399,978 399,964 399,898 399,937 399,990 4.43%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 26.53% 23.25% 26.59% 28.92% 30.82% 33.00% 33.34% -
ROE 9.84% 5.14% 5.25% 22.30% 17.44% 12.67% 6.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 92.00 56.57 34.22 126.56 92.55 62.70 32.81 98.72%
EPS 24.41 14.74 9.10 36.60 28.52 20.69 10.94 70.66%
DPS 15.00 7.50 0.00 22.50 15.00 7.50 0.00 -
NAPS 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 25.71%
Adjusted Per Share Value based on latest NOSH - 400,210
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 85.39 56.57 29.75 110.05 80.46 54.51 28.53 107.54%
EPS 22.66 14.74 7.91 31.82 24.79 17.99 9.51 78.30%
DPS 13.92 7.50 0.00 19.56 13.04 6.52 0.00 -
NAPS 2.3033 2.5604 1.5065 1.4273 1.422 1.4193 1.5304 31.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.72 7.18 7.00 7.00 7.10 7.00 6.96 -
P/RPS 8.39 12.69 20.46 5.53 7.67 11.16 21.21 -46.08%
P/EPS 31.63 54.60 76.92 19.13 24.89 33.83 63.62 -37.21%
EY 3.16 1.83 1.30 5.23 4.02 2.96 1.57 59.34%
DY 1.94 1.04 0.00 3.21 2.11 1.07 0.00 -
P/NAPS 3.11 2.80 4.04 4.26 4.34 4.29 3.95 -14.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 -
Price 7.55 7.78 7.20 7.00 7.10 7.01 7.20 -
P/RPS 8.21 13.75 21.04 5.53 7.67 11.18 21.94 -48.04%
P/EPS 30.93 59.17 79.12 19.13 24.89 33.88 65.81 -39.52%
EY 3.23 1.69 1.26 5.23 4.02 2.95 1.52 65.21%
DY 1.99 0.96 0.00 3.21 2.11 1.07 0.00 -
P/NAPS 3.04 3.04 4.16 4.26 4.34 4.29 4.09 -17.93%

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