[BIPORT] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -30.54%
YoY- -22.98%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 104,943 110,347 118,027 108,602 97,382 104,146 107,041 -1.30%
PBT 45,635 46,068 67,434 35,051 43,699 52,708 57,736 -14.47%
Tax -12,414 -12,011 -17,656 -12,691 -11,508 -13,728 -15,622 -14.17%
NP 33,221 34,057 49,778 22,360 32,191 38,980 42,114 -14.58%
-
NP to SH 33,221 34,057 49,778 22,360 32,191 38,980 42,114 -14.58%
-
Tax Rate 27.20% 26.07% 26.18% 36.21% 26.33% 26.05% 27.06% -
Total Cost 71,722 76,290 68,249 86,242 65,191 65,166 64,927 6.84%
-
Net Worth 876,538 873,876 943,341 893,239 899,828 897,540 945,545 -4.91%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 29,583 29,614 - 79,999 39,988 40,020 - -
Div Payout % 89.05% 86.96% - 357.78% 124.22% 102.67% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 876,538 873,876 943,341 893,239 899,828 897,540 945,545 -4.91%
NOSH 399,771 400,199 400,144 399,999 399,888 400,205 399,943 -0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 31.66% 30.86% 42.18% 20.59% 33.06% 37.43% 39.34% -
ROE 3.79% 3.90% 5.28% 2.50% 3.58% 4.34% 4.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 26.25 27.57 29.50 27.15 24.35 26.02 26.76 -1.27%
EPS 8.31 8.51 12.44 5.59 8.05 9.74 10.53 -14.56%
DPS 7.40 7.40 0.00 20.00 10.00 10.00 0.00 -
NAPS 2.1926 2.1836 2.3575 2.2331 2.2502 2.2427 2.3642 -4.88%
Adjusted Per Share Value based on latest NOSH - 399,999
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 22.81 23.99 25.66 23.61 21.17 22.64 23.27 -1.31%
EPS 7.22 7.40 10.82 4.86 7.00 8.47 9.16 -14.63%
DPS 6.43 6.44 0.00 17.39 8.69 8.70 0.00 -
NAPS 1.9055 1.8997 2.0507 1.9418 1.9561 1.9512 2.0555 -4.91%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 5.40 6.30 6.10 6.10 6.55 6.00 4.90 -
P/RPS 20.57 22.85 20.68 22.47 26.90 23.06 18.31 8.04%
P/EPS 64.98 74.03 49.04 109.12 81.37 61.60 46.53 24.86%
EY 1.54 1.35 2.04 0.92 1.23 1.62 2.15 -19.89%
DY 1.37 1.17 0.00 3.28 1.53 1.67 0.00 -
P/NAPS 2.46 2.89 2.59 2.73 2.91 2.68 2.07 12.16%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 -
Price 5.30 5.85 6.45 5.80 6.40 6.00 5.75 -
P/RPS 20.19 21.22 21.87 21.36 26.28 23.06 21.48 -4.03%
P/EPS 63.78 68.74 51.85 103.76 79.50 61.60 54.61 10.87%
EY 1.57 1.45 1.93 0.96 1.26 1.62 1.83 -9.68%
DY 1.40 1.26 0.00 3.45 1.56 1.67 0.00 -
P/NAPS 2.42 2.68 2.74 2.60 2.84 2.68 2.43 -0.27%

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