[BIPORT] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -10.9%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 136,867 136,097 119,345 119,519 131,249 125,358 117,371 10.77%
PBT 55,340 45,046 39,637 34,058 59,832 43,764 42,546 19.13%
Tax -18,942 -12,709 -8,333 4,931 -16,073 16,175 -3,471 209.64%
NP 36,398 32,337 31,304 38,989 43,759 59,939 39,075 -4.61%
-
NP to SH 36,398 32,337 31,304 38,989 43,759 59,939 39,075 -4.61%
-
Tax Rate 34.23% 28.21% 21.02% -14.48% 26.86% -36.96% 8.16% -
Total Cost 100,469 103,760 88,041 80,530 87,490 65,419 78,296 18.06%
-
Net Worth 693,001 656,945 653,945 652,799 703,983 660,438 835,773 -11.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 30,015 29,984 29,990 - 30,009 29,996 -
Div Payout % - 92.82% 95.79% 76.92% - 50.07% 76.77% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 693,001 656,945 653,945 652,799 703,983 660,438 835,773 -11.72%
NOSH 399,978 400,210 399,795 399,876 399,990 400,120 399,948 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 26.59% 23.76% 26.23% 32.62% 33.34% 47.81% 33.29% -
ROE 5.25% 4.92% 4.79% 5.97% 6.22% 9.08% 4.68% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 34.22 34.01 29.85 29.89 32.81 31.33 29.35 10.76%
EPS 9.10 8.08 7.83 9.75 10.94 14.98 9.77 -4.62%
DPS 0.00 7.50 7.50 7.50 0.00 7.50 7.50 -
NAPS 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 2.0897 -11.73%
Adjusted Per Share Value based on latest NOSH - 399,876
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.77 29.60 25.96 26.00 28.55 27.27 25.53 10.77%
EPS 7.92 7.03 6.81 8.48 9.52 13.04 8.50 -4.59%
DPS 0.00 6.53 6.52 6.52 0.00 6.53 6.52 -
NAPS 1.5073 1.4289 1.4223 1.4198 1.5312 1.4365 1.8178 -11.72%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.00 7.00 7.10 7.00 6.96 6.80 6.60 -
P/RPS 20.46 20.58 23.78 23.42 21.21 21.70 22.49 -6.10%
P/EPS 76.92 86.63 90.68 71.79 63.62 45.39 67.55 9.03%
EY 1.30 1.15 1.10 1.39 1.57 2.20 1.48 -8.27%
DY 0.00 1.07 1.06 1.07 0.00 1.10 1.14 -
P/NAPS 4.04 4.26 4.34 4.29 3.95 4.12 3.16 17.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 -
Price 7.20 7.00 7.10 7.01 7.20 7.00 6.60 -
P/RPS 21.04 20.58 23.78 23.45 21.94 22.34 22.49 -4.34%
P/EPS 79.12 86.63 90.68 71.90 65.81 46.73 67.55 11.10%
EY 1.26 1.15 1.10 1.39 1.52 2.14 1.48 -10.16%
DY 0.00 1.07 1.06 1.07 0.00 1.07 1.14 -
P/NAPS 4.16 4.26 4.34 4.29 4.09 4.24 3.16 20.09%

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