[BIPORT] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 25.1%
YoY- 7.09%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 119,519 131,249 125,358 117,371 119,257 121,958 177,947 -23.32%
PBT 34,058 59,832 43,764 42,546 40,370 54,895 35,842 -3.34%
Tax 4,931 -16,073 16,175 -3,471 -9,136 -14,433 -6,967 -
NP 38,989 43,759 59,939 39,075 31,234 40,462 28,875 22.18%
-
NP to SH 38,989 43,759 59,939 39,075 31,234 40,462 28,875 22.18%
-
Tax Rate -14.48% 26.86% -36.96% 8.16% 22.63% 26.29% 19.44% -
Total Cost 80,530 87,490 65,419 78,296 88,023 81,496 149,072 -33.69%
-
Net Worth 652,799 703,983 660,438 835,773 826,641 885,166 800,181 -12.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 29,990 - 30,009 29,996 29,994 - 30,006 -0.03%
Div Payout % 76.92% - 50.07% 76.77% 96.03% - 103.92% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 652,799 703,983 660,438 835,773 826,641 885,166 800,181 -12.70%
NOSH 399,876 399,990 400,120 399,948 399,923 399,822 400,090 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 32.62% 33.34% 47.81% 33.29% 26.19% 33.18% 16.23% -
ROE 5.97% 6.22% 9.08% 4.68% 3.78% 4.57% 3.61% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 29.89 32.81 31.33 29.35 29.82 30.50 44.48 -23.29%
EPS 9.75 10.94 14.98 9.77 7.81 10.12 7.22 22.19%
DPS 7.50 0.00 7.50 7.50 7.50 0.00 7.50 0.00%
NAPS 1.6325 1.76 1.6506 2.0897 2.067 2.2139 2.00 -12.67%
Adjusted Per Share Value based on latest NOSH - 399,948
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 25.98 28.53 27.25 25.52 25.93 26.51 38.68 -23.32%
EPS 8.48 9.51 13.03 8.49 6.79 8.80 6.28 22.19%
DPS 6.52 0.00 6.52 6.52 6.52 0.00 6.52 0.00%
NAPS 1.4191 1.5304 1.4357 1.8169 1.797 1.9243 1.7395 -12.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 7.00 6.96 6.80 6.60 6.69 6.70 6.78 -
P/RPS 23.42 21.21 21.70 22.49 22.43 21.97 15.24 33.20%
P/EPS 71.79 63.62 45.39 67.55 85.66 66.21 93.94 -16.42%
EY 1.39 1.57 2.20 1.48 1.17 1.51 1.06 19.82%
DY 1.07 0.00 1.10 1.14 1.12 0.00 1.11 -2.41%
P/NAPS 4.29 3.95 4.12 3.16 3.24 3.03 3.39 17.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 31/05/12 28/02/12 24/11/11 25/08/11 26/05/11 28/02/11 -
Price 7.01 7.20 7.00 6.60 6.80 6.70 6.56 -
P/RPS 23.45 21.94 22.34 22.49 22.80 21.97 14.75 36.25%
P/EPS 71.90 65.81 46.73 67.55 87.07 66.21 90.90 -14.48%
EY 1.39 1.52 2.14 1.48 1.15 1.51 1.10 16.89%
DY 1.07 0.00 1.07 1.14 1.10 0.00 1.14 -4.14%
P/NAPS 4.29 4.09 4.24 3.16 3.29 3.03 3.28 19.61%

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