[BIPORT] QoQ Quarter Result on 30-Jun-2011 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -22.81%
YoY- -6.32%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 131,249 125,358 117,371 119,257 121,958 177,947 111,471 11.49%
PBT 59,832 43,764 42,546 40,370 54,895 35,842 48,650 14.77%
Tax -16,073 16,175 -3,471 -9,136 -14,433 -6,967 -12,162 20.40%
NP 43,759 59,939 39,075 31,234 40,462 28,875 36,488 12.86%
-
NP to SH 43,759 59,939 39,075 31,234 40,462 28,875 36,488 12.86%
-
Tax Rate 26.86% -36.96% 8.16% 22.63% 26.29% 19.44% 25.00% -
Total Cost 87,490 65,419 78,296 88,023 81,496 149,072 74,983 10.82%
-
Net Worth 703,983 660,438 835,773 826,641 885,166 800,181 835,543 -10.78%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 30,009 29,996 29,994 - 30,006 30,006 -
Div Payout % - 50.07% 76.77% 96.03% - 103.92% 82.24% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 703,983 660,438 835,773 826,641 885,166 800,181 835,543 -10.78%
NOSH 399,990 400,120 399,948 399,923 399,822 400,090 400,087 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 33.34% 47.81% 33.29% 26.19% 33.18% 16.23% 32.73% -
ROE 6.22% 9.08% 4.68% 3.78% 4.57% 3.61% 4.37% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 32.81 31.33 29.35 29.82 30.50 44.48 27.86 11.50%
EPS 10.94 14.98 9.77 7.81 10.12 7.22 9.12 12.88%
DPS 0.00 7.50 7.50 7.50 0.00 7.50 7.50 -
NAPS 1.76 1.6506 2.0897 2.067 2.2139 2.00 2.0884 -10.76%
Adjusted Per Share Value based on latest NOSH - 399,923
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.55 27.27 25.53 25.94 26.53 38.70 24.24 11.51%
EPS 9.52 13.04 8.50 6.79 8.80 6.28 7.94 12.84%
DPS 0.00 6.53 6.52 6.52 0.00 6.53 6.53 -
NAPS 1.5312 1.4365 1.8178 1.7979 1.9252 1.7404 1.8173 -10.78%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 6.96 6.80 6.60 6.69 6.70 6.78 6.58 -
P/RPS 21.21 21.70 22.49 22.43 21.97 15.24 23.62 -6.91%
P/EPS 63.62 45.39 67.55 85.66 66.21 93.94 72.15 -8.03%
EY 1.57 2.20 1.48 1.17 1.51 1.06 1.39 8.44%
DY 0.00 1.10 1.14 1.12 0.00 1.11 1.14 -
P/NAPS 3.95 4.12 3.16 3.24 3.03 3.39 3.15 16.26%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 24/11/11 25/08/11 26/05/11 28/02/11 25/11/10 -
Price 7.20 7.00 6.60 6.80 6.70 6.56 6.60 -
P/RPS 21.94 22.34 22.49 22.80 21.97 14.75 23.69 -4.98%
P/EPS 65.81 46.73 67.55 87.07 66.21 90.90 72.37 -6.13%
EY 1.52 2.14 1.48 1.15 1.51 1.10 1.38 6.64%
DY 0.00 1.07 1.14 1.10 0.00 1.14 1.14 -
P/NAPS 4.09 4.24 3.16 3.29 3.03 3.28 3.16 18.74%

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