[BIPORT] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.58%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 434,358 428,157 417,171 413,243 409,332 394,307 391,116 7.24%
PBT 192,252 198,892 189,194 194,056 191,651 177,881 175,211 6.38%
Tax -53,866 -55,583 -53,549 -51,738 -52,912 -50,739 -51,134 3.53%
NP 138,386 143,309 135,645 142,318 138,739 127,142 124,077 7.55%
-
NP to SH 138,386 143,309 135,645 142,318 138,739 127,142 124,077 7.55%
-
Tax Rate 28.02% 27.95% 28.30% 26.66% 27.61% 28.52% 29.18% -
Total Cost 295,972 284,848 281,526 270,925 270,593 267,165 267,039 7.10%
-
Net Worth 873,876 943,341 893,239 899,828 897,540 945,545 903,342 -2.18%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 149,603 160,009 160,009 119,999 120,027 119,982 119,982 15.86%
Div Payout % 108.11% 111.65% 117.96% 84.32% 86.51% 94.37% 96.70% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 873,876 943,341 893,239 899,828 897,540 945,545 903,342 -2.18%
NOSH 400,199 400,144 399,999 399,888 400,205 399,943 399,903 0.04%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 31.86% 33.47% 32.52% 34.44% 33.89% 32.24% 31.72% -
ROE 15.84% 15.19% 15.19% 15.82% 15.46% 13.45% 13.74% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 108.54 107.00 104.29 103.34 102.28 98.59 97.80 7.20%
EPS 34.58 35.81 33.91 35.59 34.67 31.79 31.03 7.49%
DPS 37.40 40.00 40.00 30.00 30.00 30.00 30.00 15.84%
NAPS 2.1836 2.3575 2.2331 2.2502 2.2427 2.3642 2.2589 -2.23%
Adjusted Per Share Value based on latest NOSH - 399,888
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 94.43 93.08 90.69 89.84 88.99 85.72 85.03 7.24%
EPS 30.08 31.15 29.49 30.94 30.16 27.64 26.97 7.55%
DPS 32.52 34.78 34.78 26.09 26.09 26.08 26.08 15.86%
NAPS 1.8997 2.0507 1.9418 1.9561 1.9512 2.0555 1.9638 -2.19%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 6.30 6.10 6.10 6.55 6.00 4.90 4.80 -
P/RPS 5.80 5.70 5.85 6.34 5.87 4.97 4.91 11.75%
P/EPS 18.22 17.03 17.99 18.40 17.31 15.41 15.47 11.53%
EY 5.49 5.87 5.56 5.43 5.78 6.49 6.46 -10.28%
DY 5.94 6.56 6.56 4.58 5.00 6.12 6.25 -3.33%
P/NAPS 2.89 2.59 2.73 2.91 2.68 2.07 2.12 22.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 31/05/07 27/02/07 -
Price 5.85 6.45 5.80 6.40 6.00 5.75 4.88 -
P/RPS 5.39 6.03 5.56 6.19 5.87 5.83 4.99 5.28%
P/EPS 16.92 18.01 17.10 17.98 17.31 18.09 15.73 4.98%
EY 5.91 5.55 5.85 5.56 5.78 5.53 6.36 -4.77%
DY 6.39 6.20 6.90 4.69 5.00 5.22 6.15 2.58%
P/NAPS 2.68 2.74 2.60 2.84 2.68 2.43 2.16 15.48%

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