[BIPORT] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -18.16%
YoY- 71.71%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 121,958 177,947 111,471 107,554 117,863 117,358 102,694 12.15%
PBT 54,895 35,842 48,650 44,987 53,808 50,432 33,343 39.47%
Tax -14,433 -6,967 -12,162 -11,647 -13,068 -13,477 -9,026 36.78%
NP 40,462 28,875 36,488 33,340 40,740 36,955 24,317 40.46%
-
NP to SH 40,462 28,875 36,488 33,340 40,740 36,955 24,317 40.46%
-
Tax Rate 26.29% 19.44% 25.00% 25.89% 24.29% 26.72% 27.07% -
Total Cost 81,496 149,072 74,983 74,214 77,123 80,403 78,377 2.63%
-
Net Worth 885,166 800,181 835,543 828,343 885,085 845,159 837,662 3.74%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 30,006 30,006 29,982 - 60,011 29,995 -
Div Payout % - 103.92% 82.24% 89.93% - 162.39% 123.35% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 885,166 800,181 835,543 828,343 885,085 845,159 837,662 3.74%
NOSH 399,822 400,090 400,087 399,760 399,803 400,075 399,934 -0.01%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 33.18% 16.23% 32.73% 31.00% 34.57% 31.49% 23.68% -
ROE 4.57% 3.61% 4.37% 4.02% 4.60% 4.37% 2.90% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.50 44.48 27.86 26.90 29.48 29.33 25.68 12.16%
EPS 10.12 7.22 9.12 8.34 10.19 9.24 6.08 40.49%
DPS 0.00 7.50 7.50 7.50 0.00 15.00 7.50 -
NAPS 2.2139 2.00 2.0884 2.0721 2.2138 2.1125 2.0945 3.76%
Adjusted Per Share Value based on latest NOSH - 399,760
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.51 38.68 24.23 23.38 25.62 25.51 22.32 12.16%
EPS 8.80 6.28 7.93 7.25 8.86 8.03 5.29 40.43%
DPS 0.00 6.52 6.52 6.52 0.00 13.05 6.52 -
NAPS 1.9243 1.7395 1.8164 1.8007 1.9241 1.8373 1.821 3.75%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 6.70 6.78 6.58 6.35 6.40 6.50 6.11 -
P/RPS 21.97 15.24 23.62 23.60 21.71 22.16 23.79 -5.17%
P/EPS 66.21 93.94 72.15 76.14 62.81 70.37 100.49 -24.30%
EY 1.51 1.06 1.39 1.31 1.59 1.42 1.00 31.65%
DY 0.00 1.11 1.14 1.18 0.00 2.31 1.23 -
P/NAPS 3.03 3.39 3.15 3.06 2.89 3.08 2.92 2.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 -
Price 6.70 6.56 6.60 6.86 6.38 6.45 6.52 -
P/RPS 21.97 14.75 23.69 25.50 21.64 21.99 25.39 -9.20%
P/EPS 66.21 90.90 72.37 82.25 62.61 69.83 107.23 -27.51%
EY 1.51 1.10 1.38 1.22 1.60 1.43 0.93 38.18%
DY 0.00 1.14 1.14 1.09 0.00 2.33 1.15 -
P/NAPS 3.03 3.28 3.16 3.31 2.88 3.05 3.11 -1.72%

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