[BIPORT] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.97%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 111,471 107,554 117,863 117,358 102,694 103,012 115,983 -2.60%
PBT 48,650 44,987 53,808 50,432 33,343 26,330 63,413 -16.18%
Tax -12,162 -11,647 -13,068 -13,477 -9,026 -6,914 -15,343 -14.33%
NP 36,488 33,340 40,740 36,955 24,317 19,416 48,070 -16.77%
-
NP to SH 36,488 33,340 40,740 36,955 24,317 19,416 48,070 -16.77%
-
Tax Rate 25.00% 25.89% 24.29% 26.72% 27.07% 26.26% 24.20% -
Total Cost 74,983 74,214 77,123 80,403 78,377 83,596 67,913 6.81%
-
Net Worth 835,543 828,343 885,085 845,159 837,662 844,175 928,886 -6.81%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 30,006 29,982 - 60,011 29,995 30,024 - -
Div Payout % 82.24% 89.93% - 162.39% 123.35% 154.64% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 835,543 828,343 885,085 845,159 837,662 844,175 928,886 -6.81%
NOSH 400,087 399,760 399,803 400,075 399,934 400,329 399,916 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 32.73% 31.00% 34.57% 31.49% 23.68% 18.85% 41.45% -
ROE 4.37% 4.02% 4.60% 4.37% 2.90% 2.30% 5.18% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 27.86 26.90 29.48 29.33 25.68 25.73 29.00 -2.63%
EPS 9.12 8.34 10.19 9.24 6.08 4.85 12.02 -16.79%
DPS 7.50 7.50 0.00 15.00 7.50 7.50 0.00 -
NAPS 2.0884 2.0721 2.2138 2.1125 2.0945 2.1087 2.3227 -6.83%
Adjusted Per Share Value based on latest NOSH - 400,075
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 24.23 23.38 25.62 25.51 22.32 22.39 25.21 -2.60%
EPS 7.93 7.25 8.86 8.03 5.29 4.22 10.45 -16.78%
DPS 6.52 6.52 0.00 13.05 6.52 6.53 0.00 -
NAPS 1.8164 1.8007 1.9241 1.8373 1.821 1.8352 2.0193 -6.81%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 6.58 6.35 6.40 6.50 6.11 6.05 5.75 -
P/RPS 23.62 23.60 21.71 22.16 23.79 23.51 19.83 12.35%
P/EPS 72.15 76.14 62.81 70.37 100.49 124.74 47.84 31.47%
EY 1.39 1.31 1.59 1.42 1.00 0.80 2.09 -23.78%
DY 1.14 1.18 0.00 2.31 1.23 1.24 0.00 -
P/NAPS 3.15 3.06 2.89 3.08 2.92 2.87 2.48 17.26%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 27/08/10 26/05/10 25/02/10 26/11/09 27/08/09 28/05/09 -
Price 6.60 6.86 6.38 6.45 6.52 6.10 6.35 -
P/RPS 23.69 25.50 21.64 21.99 25.39 23.71 21.90 5.37%
P/EPS 72.37 82.25 62.61 69.83 107.23 125.77 52.83 23.32%
EY 1.38 1.22 1.60 1.43 0.93 0.80 1.89 -18.89%
DY 1.14 1.09 0.00 2.33 1.15 1.23 0.00 -
P/NAPS 3.16 3.31 2.88 3.05 3.11 2.89 2.73 10.23%

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