[BIPORT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 4.46%
YoY- 32.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 511,828 506,210 495,471 493,497 493,235 483,944 536,533 -3.09%
PBT 174,081 178,573 177,291 180,200 186,512 181,575 173,653 0.16%
Tax -35,053 -32,184 -3,300 1,562 -12,505 -10,865 -34,007 2.03%
NP 139,028 146,389 173,991 181,762 174,007 170,710 139,646 -0.29%
-
NP to SH 139,028 146,389 173,991 181,762 174,007 170,710 139,646 -0.29%
-
Tax Rate 20.14% 18.02% 1.86% -0.87% 6.70% 5.98% 19.58% -
Total Cost 372,800 359,821 321,480 311,735 319,228 313,234 396,887 -4.08%
-
Net Worth 693,001 656,945 653,945 652,799 703,983 660,438 835,773 -11.72%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 89,991 89,991 89,984 89,995 89,999 89,999 89,997 -0.00%
Div Payout % 64.73% 61.47% 51.72% 49.51% 51.72% 52.72% 64.45% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 693,001 656,945 653,945 652,799 703,983 660,438 835,773 -11.72%
NOSH 399,978 400,210 399,795 399,876 399,990 400,120 399,948 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 27.16% 28.92% 35.12% 36.83% 35.28% 35.27% 26.03% -
ROE 20.06% 22.28% 26.61% 27.84% 24.72% 25.85% 16.71% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 127.96 126.49 123.93 123.41 123.31 120.95 134.15 -3.09%
EPS 34.76 36.58 43.52 45.45 43.50 42.66 34.92 -0.30%
DPS 22.50 22.50 22.50 22.50 22.50 22.50 22.50 0.00%
NAPS 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 2.0897 -11.73%
Adjusted Per Share Value based on latest NOSH - 399,876
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 111.27 110.05 107.71 107.28 107.23 105.21 116.64 -3.09%
EPS 30.22 31.82 37.82 39.51 37.83 37.11 30.36 -0.30%
DPS 19.56 19.56 19.56 19.56 19.57 19.57 19.56 0.00%
NAPS 1.5065 1.4281 1.4216 1.4191 1.5304 1.4357 1.8169 -11.73%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 7.00 7.00 7.10 7.00 6.96 6.80 6.60 -
P/RPS 5.47 5.53 5.73 5.67 5.64 5.62 4.92 7.31%
P/EPS 20.14 19.14 16.31 15.40 16.00 15.94 18.90 4.32%
EY 4.97 5.23 6.13 6.49 6.25 6.27 5.29 -4.07%
DY 3.21 3.21 3.17 3.21 3.23 3.31 3.41 -3.94%
P/NAPS 4.04 4.26 4.34 4.29 3.95 4.12 3.16 17.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 24/11/11 -
Price 7.20 7.00 7.10 7.01 7.20 7.00 6.60 -
P/RPS 5.63 5.53 5.73 5.68 5.84 5.79 4.92 9.39%
P/EPS 20.71 19.14 16.31 15.42 16.55 16.41 18.90 6.28%
EY 4.83 5.23 6.13 6.48 6.04 6.09 5.29 -5.87%
DY 3.13 3.21 3.17 3.21 3.13 3.21 3.41 -5.54%
P/NAPS 4.16 4.26 4.34 4.29 4.09 4.24 3.16 20.09%

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