[BIPORT] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.87%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 409,332 394,307 391,116 385,975 379,560 383,914 386,783 3.86%
PBT 191,651 177,881 175,211 176,625 150,616 153,794 156,117 14.69%
Tax -52,912 -50,739 -51,134 -51,457 -43,520 -43,431 -45,064 11.32%
NP 138,739 127,142 124,077 125,168 107,096 110,363 111,053 16.04%
-
NP to SH 138,739 127,142 124,077 125,168 107,096 110,363 111,053 16.04%
-
Tax Rate 27.61% 28.52% 29.18% 29.13% 28.89% 28.24% 28.87% -
Total Cost 270,593 267,165 267,039 260,807 272,464 273,551 275,730 -1.24%
-
Net Worth 897,540 945,545 903,342 903,739 902,959 962,781 911,841 -1.05%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 120,027 119,982 119,982 99,994 59,977 60,015 100,034 12.95%
Div Payout % 86.51% 94.37% 96.70% 79.89% 56.00% 54.38% 90.08% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 897,540 945,545 903,342 903,739 902,959 962,781 911,841 -1.05%
NOSH 400,205 399,943 399,903 400,167 399,751 400,092 400,053 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 33.89% 32.24% 31.72% 32.43% 28.22% 28.75% 28.71% -
ROE 15.46% 13.45% 13.74% 13.85% 11.86% 11.46% 12.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 102.28 98.59 97.80 96.45 94.95 95.96 96.68 3.83%
EPS 34.67 31.79 31.03 31.28 26.79 27.58 27.76 16.02%
DPS 30.00 30.00 30.00 25.00 15.00 15.00 25.00 12.96%
NAPS 2.2427 2.3642 2.2589 2.2584 2.2588 2.4064 2.2793 -1.07%
Adjusted Per Share Value based on latest NOSH - 400,167
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.99 85.72 85.03 83.91 82.51 83.46 84.08 3.86%
EPS 30.16 27.64 26.97 27.21 23.28 23.99 24.14 16.04%
DPS 26.09 26.08 26.08 21.74 13.04 13.05 21.75 12.93%
NAPS 1.9512 2.0555 1.9638 1.9647 1.963 2.093 1.9823 -1.05%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.00 4.90 4.80 4.74 4.80 4.74 4.46 -
P/RPS 5.87 4.97 4.91 4.91 5.06 4.94 4.61 17.53%
P/EPS 17.31 15.41 15.47 15.15 17.92 17.18 16.07 5.09%
EY 5.78 6.49 6.46 6.60 5.58 5.82 6.22 -4.78%
DY 5.00 6.12 6.25 5.27 3.13 3.16 5.61 -7.40%
P/NAPS 2.68 2.07 2.12 2.10 2.13 1.97 1.96 23.26%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 23/02/06 -
Price 6.00 5.75 4.88 4.78 4.80 4.64 4.86 -
P/RPS 5.87 5.83 4.99 4.96 5.06 4.84 5.03 10.87%
P/EPS 17.31 18.09 15.73 15.28 17.92 16.82 17.51 -0.76%
EY 5.78 5.53 6.36 6.54 5.58 5.94 5.71 0.81%
DY 5.00 5.22 6.15 5.23 3.13 3.23 5.14 -1.82%
P/NAPS 2.68 2.43 2.16 2.12 2.13 1.93 2.13 16.59%

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