[BIPORT] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -17.42%
YoY- 12.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 110,347 118,027 108,602 97,382 104,146 107,041 104,674 3.58%
PBT 46,068 67,434 35,051 43,699 52,708 57,736 39,913 10.04%
Tax -12,011 -17,656 -12,691 -11,508 -13,728 -15,622 -10,880 6.82%
NP 34,057 49,778 22,360 32,191 38,980 42,114 29,033 11.23%
-
NP to SH 34,057 49,778 22,360 32,191 38,980 42,114 29,033 11.23%
-
Tax Rate 26.07% 26.18% 36.21% 26.33% 26.05% 27.06% 27.26% -
Total Cost 76,290 68,249 86,242 65,191 65,166 64,927 75,641 0.57%
-
Net Worth 873,876 943,341 893,239 899,828 897,540 945,545 903,342 -2.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 29,614 - 79,999 39,988 40,020 - 39,990 -18.16%
Div Payout % 86.96% - 357.78% 124.22% 102.67% - 137.74% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 873,876 943,341 893,239 899,828 897,540 945,545 903,342 -2.18%
NOSH 400,199 400,144 399,999 399,888 400,205 399,943 399,903 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 30.86% 42.18% 20.59% 33.06% 37.43% 39.34% 27.74% -
ROE 3.90% 5.28% 2.50% 3.58% 4.34% 4.45% 3.21% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 27.57 29.50 27.15 24.35 26.02 26.76 26.17 3.53%
EPS 8.51 12.44 5.59 8.05 9.74 10.53 7.26 11.18%
DPS 7.40 0.00 20.00 10.00 10.00 0.00 10.00 -18.20%
NAPS 2.1836 2.3575 2.2331 2.2502 2.2427 2.3642 2.2589 -2.23%
Adjusted Per Share Value based on latest NOSH - 399,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.99 25.66 23.61 21.17 22.64 23.27 22.76 3.57%
EPS 7.40 10.82 4.86 7.00 8.47 9.16 6.31 11.21%
DPS 6.44 0.00 17.39 8.69 8.70 0.00 8.69 -18.12%
NAPS 1.8997 2.0507 1.9418 1.9561 1.9512 2.0555 1.9638 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.30 6.10 6.10 6.55 6.00 4.90 4.80 -
P/RPS 22.85 20.68 22.47 26.90 23.06 18.31 18.34 15.80%
P/EPS 74.03 49.04 109.12 81.37 61.60 46.53 66.12 7.83%
EY 1.35 2.04 0.92 1.23 1.62 2.15 1.51 -7.20%
DY 1.17 0.00 3.28 1.53 1.67 0.00 2.08 -31.88%
P/NAPS 2.89 2.59 2.73 2.91 2.68 2.07 2.12 22.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 -
Price 5.85 6.45 5.80 6.40 6.00 5.75 4.88 -
P/RPS 21.22 21.87 21.36 26.28 23.06 21.48 18.64 9.03%
P/EPS 68.74 51.85 103.76 79.50 61.60 54.61 67.22 1.50%
EY 1.45 1.93 0.96 1.26 1.62 1.83 1.49 -1.79%
DY 1.26 0.00 3.45 1.56 1.67 0.00 2.05 -27.73%
P/NAPS 2.68 2.74 2.60 2.84 2.68 2.43 2.16 15.48%

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