[BIPORT] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 4.49%
YoY- 171.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 104,146 107,041 104,674 93,471 89,121 103,850 99,533 3.07%
PBT 52,708 57,736 39,913 41,294 38,938 55,066 41,327 17.65%
Tax -13,728 -15,622 -10,880 -12,682 -11,555 -16,017 -11,203 14.55%
NP 38,980 42,114 29,033 28,612 27,383 39,049 30,124 18.80%
-
NP to SH 38,980 42,114 29,033 28,612 27,383 39,049 30,124 18.80%
-
Tax Rate 26.05% 27.06% 27.26% 30.71% 29.68% 29.09% 27.11% -
Total Cost 65,166 64,927 75,641 64,859 61,738 64,801 69,409 -4.12%
-
Net Worth 897,540 945,545 903,342 903,739 902,959 962,781 911,841 -1.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 40,020 - 39,990 40,016 39,975 - 20,002 58.98%
Div Payout % 102.67% - 137.74% 139.86% 145.99% - 66.40% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 897,540 945,545 903,342 903,739 902,959 962,781 911,841 -1.05%
NOSH 400,205 399,943 399,903 400,167 399,751 400,092 400,053 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 37.43% 39.34% 27.74% 30.61% 30.73% 37.60% 30.27% -
ROE 4.34% 4.45% 3.21% 3.17% 3.03% 4.06% 3.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 26.02 26.76 26.17 23.36 22.29 25.96 24.88 3.04%
EPS 9.74 10.53 7.26 7.15 6.85 9.76 7.53 18.77%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 5.00 58.94%
NAPS 2.2427 2.3642 2.2589 2.2584 2.2588 2.4064 2.2793 -1.07%
Adjusted Per Share Value based on latest NOSH - 400,167
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 22.64 23.27 22.76 20.32 19.37 22.58 21.64 3.06%
EPS 8.47 9.16 6.31 6.22 5.95 8.49 6.55 18.74%
DPS 8.70 0.00 8.69 8.70 8.69 0.00 4.35 58.94%
NAPS 1.9512 2.0555 1.9638 1.9647 1.963 2.093 1.9823 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.00 4.90 4.80 4.74 4.80 4.74 4.46 -
P/RPS 23.06 18.31 18.34 20.29 21.53 18.26 17.93 18.31%
P/EPS 61.60 46.53 66.12 66.29 70.07 48.57 59.23 2.65%
EY 1.62 2.15 1.51 1.51 1.43 2.06 1.69 -2.78%
DY 1.67 0.00 2.08 2.11 2.08 0.00 1.12 30.61%
P/NAPS 2.68 2.07 2.12 2.10 2.13 1.97 1.96 23.26%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 23/02/06 -
Price 6.00 5.75 4.88 4.78 4.80 4.64 4.86 -
P/RPS 23.06 21.48 18.64 20.46 21.53 17.88 19.53 11.74%
P/EPS 61.60 54.61 67.22 66.85 70.07 47.54 64.54 -3.06%
EY 1.62 1.83 1.49 1.50 1.43 2.10 1.55 2.99%
DY 1.67 0.00 2.05 2.09 2.08 0.00 1.03 38.13%
P/NAPS 2.68 2.43 2.16 2.12 2.13 1.93 2.13 16.59%

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