[BIPORT] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 45.06%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 108,602 97,382 104,146 107,041 104,674 93,471 89,121 14.04%
PBT 35,051 43,699 52,708 57,736 39,913 41,294 38,938 -6.75%
Tax -12,691 -11,508 -13,728 -15,622 -10,880 -12,682 -11,555 6.43%
NP 22,360 32,191 38,980 42,114 29,033 28,612 27,383 -12.60%
-
NP to SH 22,360 32,191 38,980 42,114 29,033 28,612 27,383 -12.60%
-
Tax Rate 36.21% 26.33% 26.05% 27.06% 27.26% 30.71% 29.68% -
Total Cost 86,242 65,191 65,166 64,927 75,641 64,859 61,738 24.88%
-
Net Worth 893,239 899,828 897,540 945,545 903,342 903,739 902,959 -0.71%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 79,999 39,988 40,020 - 39,990 40,016 39,975 58.60%
Div Payout % 357.78% 124.22% 102.67% - 137.74% 139.86% 145.99% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 893,239 899,828 897,540 945,545 903,342 903,739 902,959 -0.71%
NOSH 399,999 399,888 400,205 399,943 399,903 400,167 399,751 0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 20.59% 33.06% 37.43% 39.34% 27.74% 30.61% 30.73% -
ROE 2.50% 3.58% 4.34% 4.45% 3.21% 3.17% 3.03% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.15 24.35 26.02 26.76 26.17 23.36 22.29 14.01%
EPS 5.59 8.05 9.74 10.53 7.26 7.15 6.85 -12.64%
DPS 20.00 10.00 10.00 0.00 10.00 10.00 10.00 58.53%
NAPS 2.2331 2.2502 2.2427 2.3642 2.2589 2.2584 2.2588 -0.75%
Adjusted Per Share Value based on latest NOSH - 399,943
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.61 21.17 22.64 23.27 22.76 20.32 19.37 14.06%
EPS 4.86 7.00 8.47 9.16 6.31 6.22 5.95 -12.58%
DPS 17.39 8.69 8.70 0.00 8.69 8.70 8.69 58.60%
NAPS 1.9418 1.9561 1.9512 2.0555 1.9638 1.9647 1.963 -0.71%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.10 6.55 6.00 4.90 4.80 4.74 4.80 -
P/RPS 22.47 26.90 23.06 18.31 18.34 20.29 21.53 2.88%
P/EPS 109.12 81.37 61.60 46.53 66.12 66.29 70.07 34.24%
EY 0.92 1.23 1.62 2.15 1.51 1.51 1.43 -25.41%
DY 3.28 1.53 1.67 0.00 2.08 2.11 2.08 35.36%
P/NAPS 2.73 2.91 2.68 2.07 2.12 2.10 2.13 17.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 -
Price 5.80 6.40 6.00 5.75 4.88 4.78 4.80 -
P/RPS 21.36 26.28 23.06 21.48 18.64 20.46 21.53 -0.52%
P/EPS 103.76 79.50 61.60 54.61 67.22 66.85 70.07 29.82%
EY 0.96 1.26 1.62 1.83 1.49 1.50 1.43 -23.27%
DY 3.45 1.56 1.67 0.00 2.05 2.09 2.08 39.99%
P/NAPS 2.60 2.84 2.68 2.43 2.16 2.12 2.13 14.17%

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