[BIPORT] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 0.74%
YoY- -2.04%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 439,387 446,722 448,766 441,919 434,358 428,157 417,171 3.52%
PBT 182,124 201,862 205,883 194,188 192,252 198,892 189,194 -2.50%
Tax -47,861 -52,958 -55,271 -54,772 -53,866 -55,583 -53,549 -7.21%
NP 134,263 148,904 150,612 139,416 138,386 143,309 135,645 -0.68%
-
NP to SH 134,263 148,904 150,612 139,416 138,386 143,309 135,645 -0.68%
-
Tax Rate 26.28% 26.23% 26.85% 28.21% 28.02% 27.95% 28.30% -
Total Cost 305,124 297,818 298,154 302,503 295,972 284,848 281,526 5.51%
-
Net Worth 844,175 928,886 880,894 876,538 873,876 943,341 893,239 -3.69%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 89,204 88,794 88,794 139,197 149,603 160,009 160,009 -32.28%
Div Payout % 66.44% 59.63% 58.96% 99.84% 108.11% 111.65% 117.96% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 844,175 928,886 880,894 876,538 873,876 943,341 893,239 -3.69%
NOSH 400,329 399,916 399,952 399,771 400,199 400,144 399,999 0.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 30.56% 33.33% 33.56% 31.55% 31.86% 33.47% 32.52% -
ROE 15.90% 16.03% 17.10% 15.91% 15.84% 15.19% 15.19% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 109.76 111.70 112.20 110.54 108.54 107.00 104.29 3.47%
EPS 33.54 37.23 37.66 34.87 34.58 35.81 33.91 -0.72%
DPS 22.30 22.20 22.20 34.80 37.40 40.00 40.00 -32.28%
NAPS 2.1087 2.3227 2.2025 2.1926 2.1836 2.3575 2.2331 -3.75%
Adjusted Per Share Value based on latest NOSH - 399,771
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 95.52 97.11 97.56 96.07 94.43 93.08 90.69 3.52%
EPS 29.19 32.37 32.74 30.31 30.08 31.15 29.49 -0.67%
DPS 19.39 19.30 19.30 30.26 32.52 34.78 34.78 -32.28%
NAPS 1.8352 2.0193 1.915 1.9055 1.8997 2.0507 1.9418 -3.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 6.05 5.75 5.70 5.40 6.30 6.10 6.10 -
P/RPS 5.51 5.15 5.08 4.88 5.80 5.70 5.85 -3.91%
P/EPS 18.04 15.44 15.14 15.48 18.22 17.03 17.99 0.18%
EY 5.54 6.48 6.61 6.46 5.49 5.87 5.56 -0.24%
DY 3.69 3.86 3.89 6.44 5.94 6.56 6.56 -31.88%
P/NAPS 2.87 2.48 2.59 2.46 2.89 2.59 2.73 3.39%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 28/05/09 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 -
Price 6.10 6.35 5.45 5.30 5.85 6.45 5.80 -
P/RPS 5.56 5.68 4.86 4.79 5.39 6.03 5.56 0.00%
P/EPS 18.19 17.05 14.47 15.20 16.92 18.01 17.10 4.20%
EY 5.50 5.86 6.91 6.58 5.91 5.55 5.85 -4.03%
DY 3.66 3.50 4.07 6.57 6.39 6.20 6.90 -34.49%
P/NAPS 2.89 2.73 2.47 2.42 2.68 2.74 2.60 7.31%

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