[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -63.3%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 448,767 333,318 228,374 118,027 417,172 308,570 211,187 64.90%
PBT 205,883 159,137 113,502 67,434 189,193 154,143 110,444 51.18%
Tax -55,272 -42,082 -29,668 -17,656 -53,549 -40,858 -29,350 52.20%
NP 150,611 117,055 83,834 49,778 135,644 113,285 81,094 50.81%
-
NP to SH 150,611 117,055 83,834 49,778 135,644 113,285 81,094 50.81%
-
Tax Rate 26.85% 26.44% 26.14% 26.18% 28.30% 26.51% 26.57% -
Total Cost 298,156 216,263 144,540 68,249 281,528 195,285 130,093 73.39%
-
Net Worth 881,064 877,152 873,377 943,341 893,226 900,111 897,234 -1.19%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 88,806 59,207 29,597 - 220,006 80,002 40,006 69.75%
Div Payout % 58.96% 50.58% 35.31% - 162.19% 70.62% 49.33% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 881,064 877,152 873,377 943,341 893,226 900,111 897,234 -1.19%
NOSH 400,029 400,051 399,971 400,144 400,011 400,014 400,069 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 33.56% 35.12% 36.71% 42.18% 32.52% 36.71% 38.40% -
ROE 17.09% 13.34% 9.60% 5.28% 15.19% 12.59% 9.04% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.18 83.32 57.10 29.50 104.29 77.14 52.79 64.91%
EPS 37.65 29.26 20.96 12.44 33.91 28.32 20.27 50.82%
DPS 22.20 14.80 7.40 0.00 55.00 20.00 10.00 69.76%
NAPS 2.2025 2.1926 2.1836 2.3575 2.233 2.2502 2.2427 -1.19%
Adjusted Per Share Value based on latest NOSH - 400,144
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 97.56 72.46 49.65 25.66 90.69 67.08 45.91 64.91%
EPS 32.74 25.45 18.22 10.82 29.49 24.63 17.63 50.80%
DPS 19.31 12.87 6.43 0.00 47.83 17.39 8.70 69.74%
NAPS 1.9154 1.9069 1.8986 2.0507 1.9418 1.9568 1.9505 -1.19%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.70 5.40 6.30 6.10 6.10 6.55 6.00 -
P/RPS 5.08 6.48 11.03 20.68 5.85 8.49 11.37 -41.41%
P/EPS 15.14 18.46 30.06 49.04 17.99 23.13 29.60 -35.91%
EY 6.61 5.42 3.33 2.04 5.56 4.32 3.38 56.06%
DY 3.89 2.74 1.17 0.00 9.02 3.05 1.67 75.27%
P/NAPS 2.59 2.46 2.89 2.59 2.73 2.91 2.68 -2.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 5.45 5.30 5.85 6.45 5.80 6.40 6.00 -
P/RPS 4.86 6.36 10.25 21.87 5.56 8.30 11.37 -43.11%
P/EPS 14.48 18.11 27.91 51.85 17.10 22.60 29.60 -37.78%
EY 6.91 5.52 3.58 1.93 5.85 4.43 3.38 60.73%
DY 4.07 2.79 1.26 0.00 9.48 3.13 1.67 80.61%
P/NAPS 2.47 2.42 2.68 2.74 2.60 2.84 2.68 -5.27%

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