[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -68.36%
YoY- -15.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 514,835 336,888 225,417 117,863 439,047 321,689 218,995 76.52%
PBT 183,288 147,447 98,795 53,808 173,518 123,087 89,744 60.76%
Tax -43,844 -36,877 -24,715 -13,068 -44,762 -31,284 -22,258 56.94%
NP 139,444 110,570 74,080 40,740 128,756 91,803 67,486 62.01%
-
NP to SH 139,444 110,570 74,080 40,740 128,756 91,803 67,486 62.01%
-
Tax Rate 23.92% 25.01% 25.02% 24.29% 25.80% 25.42% 24.80% -
Total Cost 375,391 226,318 151,337 77,123 310,291 229,886 151,509 82.80%
-
Net Worth 639,600 835,435 828,839 885,085 844,858 837,827 843,554 -16.80%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 90,011 60,005 29,999 - 90,006 60,001 30,002 107.60%
Div Payout % 64.55% 54.27% 40.50% - 69.90% 65.36% 44.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 639,600 835,435 828,839 885,085 844,858 837,827 843,554 -16.80%
NOSH 400,050 400,036 399,999 399,803 400,027 400,013 400,035 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 27.09% 32.82% 32.86% 34.57% 29.33% 28.54% 30.82% -
ROE 21.80% 13.24% 8.94% 4.60% 15.24% 10.96% 8.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 128.69 84.21 56.35 29.48 109.75 80.42 54.74 76.52%
EPS 34.86 27.64 18.52 10.19 32.19 22.95 16.87 62.01%
DPS 22.50 15.00 7.50 0.00 22.50 15.00 7.50 107.59%
NAPS 1.5988 2.0884 2.0721 2.2138 2.112 2.0945 2.1087 -16.80%
Adjusted Per Share Value based on latest NOSH - 399,803
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 111.92 73.24 49.00 25.62 95.45 69.93 47.61 76.52%
EPS 30.31 24.04 16.10 8.86 27.99 19.96 14.67 62.00%
DPS 19.57 13.04 6.52 0.00 19.57 13.04 6.52 107.66%
NAPS 1.3904 1.8162 1.8018 1.9241 1.8366 1.8214 1.8338 -16.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 6.78 6.58 6.35 6.40 6.50 6.11 6.05 -
P/RPS 5.27 7.81 11.27 21.71 5.92 7.60 11.05 -38.87%
P/EPS 19.45 23.81 34.29 62.81 20.19 26.62 35.86 -33.41%
EY 5.14 4.20 2.92 1.59 4.95 3.76 2.79 50.11%
DY 3.32 2.28 1.18 0.00 3.46 2.45 1.24 92.47%
P/NAPS 4.24 3.15 3.06 2.89 3.08 2.92 2.87 29.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 -
Price 6.56 6.60 6.86 6.38 6.45 6.52 6.10 -
P/RPS 5.10 7.84 12.17 21.64 5.88 8.11 11.14 -40.51%
P/EPS 18.82 23.88 37.04 62.61 20.04 28.41 36.16 -35.21%
EY 5.31 4.19 2.70 1.60 4.99 3.52 2.77 54.13%
DY 3.43 2.27 1.09 0.00 3.49 2.30 1.23 97.74%
P/NAPS 4.10 3.16 3.31 2.88 3.05 3.11 2.89 26.17%

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