[BIPORT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.28%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 515,650 511,828 506,210 495,471 493,497 493,235 483,944 4.32%
PBT 172,963 174,081 178,573 177,291 180,200 186,512 181,575 -3.19%
Tax -48,834 -35,053 -32,184 -3,300 1,562 -12,505 -10,865 172.60%
NP 124,129 139,028 146,389 173,991 181,762 174,007 170,710 -19.15%
-
NP to SH 124,129 139,028 146,389 173,991 181,762 174,007 170,710 -19.15%
-
Tax Rate 28.23% 20.14% 18.02% 1.86% -0.87% 6.70% 5.98% -
Total Cost 391,521 372,800 359,821 321,480 311,735 319,228 313,234 16.05%
-
Net Worth 1,177,784 693,001 656,945 653,945 652,799 703,983 660,438 47.10%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 94,500 89,991 89,991 89,984 89,995 89,999 89,999 3.30%
Div Payout % 76.13% 64.73% 61.47% 51.72% 49.51% 51.72% 52.72% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,177,784 693,001 656,945 653,945 652,799 703,983 660,438 47.10%
NOSH 460,000 399,978 400,210 399,795 399,876 399,990 400,120 9.75%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 24.07% 27.16% 28.92% 35.12% 36.83% 35.28% 35.27% -
ROE 10.54% 20.06% 22.28% 26.61% 27.84% 24.72% 25.85% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.10 127.96 126.49 123.93 123.41 123.31 120.95 -4.94%
EPS 26.98 34.76 36.58 43.52 45.45 43.50 42.66 -26.34%
DPS 20.54 22.50 22.50 22.50 22.50 22.50 22.50 -5.90%
NAPS 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 1.6506 34.03%
Adjusted Per Share Value based on latest NOSH - 399,795
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 112.15 111.32 110.10 107.76 107.34 107.28 105.26 4.32%
EPS 27.00 30.24 31.84 37.84 39.53 37.85 37.13 -19.15%
DPS 20.55 19.57 19.57 19.57 19.57 19.57 19.57 3.31%
NAPS 2.5617 1.5073 1.4289 1.4223 1.4198 1.5312 1.4365 47.10%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 7.18 7.00 7.00 7.10 7.00 6.96 6.80 -
P/RPS 6.41 5.47 5.53 5.73 5.67 5.64 5.62 9.17%
P/EPS 26.61 20.14 19.14 16.31 15.40 16.00 15.94 40.76%
EY 3.76 4.97 5.23 6.13 6.49 6.25 6.27 -28.90%
DY 2.86 3.21 3.21 3.17 3.21 3.23 3.31 -9.29%
P/NAPS 2.80 4.04 4.26 4.34 4.29 3.95 4.12 -22.71%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 28/02/12 -
Price 7.78 7.20 7.00 7.10 7.01 7.20 7.00 -
P/RPS 6.94 5.63 5.53 5.73 5.68 5.84 5.79 12.85%
P/EPS 28.83 20.71 19.14 16.31 15.42 16.55 16.41 45.64%
EY 3.47 4.83 5.23 6.13 6.48 6.04 6.09 -31.29%
DY 2.64 3.13 3.21 3.17 3.21 3.13 3.21 -12.22%
P/NAPS 3.04 4.16 4.26 4.34 4.29 4.09 4.24 -19.90%

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