[BIPORT] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.86%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 528,871 515,650 511,828 506,210 495,471 493,497 493,235 4.75%
PBT 183,641 172,963 174,081 178,573 177,291 180,200 186,512 -1.02%
Tax -47,087 -48,834 -35,053 -32,184 -3,300 1,562 -12,505 141.83%
NP 136,554 124,129 139,028 146,389 173,991 181,762 174,007 -14.90%
-
NP to SH 136,554 124,129 139,028 146,389 173,991 181,762 174,007 -14.90%
-
Tax Rate 25.64% 28.23% 20.14% 18.02% 1.86% -0.87% 6.70% -
Total Cost 392,317 391,521 372,800 359,821 321,480 311,735 319,228 14.71%
-
Net Worth 1,141,536 1,177,784 693,001 656,945 653,945 652,799 703,983 37.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 99,015 94,500 89,991 89,991 89,984 89,995 89,999 6.56%
Div Payout % 72.51% 76.13% 64.73% 61.47% 51.72% 49.51% 51.72% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,141,536 1,177,784 693,001 656,945 653,945 652,799 703,983 37.98%
NOSH 460,000 460,000 399,978 400,210 399,795 399,876 399,990 9.75%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 25.82% 24.07% 27.16% 28.92% 35.12% 36.83% 35.28% -
ROE 11.96% 10.54% 20.06% 22.28% 26.61% 27.84% 24.72% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 114.97 112.10 127.96 126.49 123.93 123.41 123.31 -4.55%
EPS 29.69 26.98 34.76 36.58 43.52 45.45 43.50 -22.46%
DPS 21.53 20.54 22.50 22.50 22.50 22.50 22.50 -2.89%
NAPS 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 1.76 25.71%
Adjusted Per Share Value based on latest NOSH - 400,210
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 115.03 112.15 111.32 110.10 107.76 107.34 107.28 4.75%
EPS 29.70 27.00 30.24 31.84 37.84 39.53 37.85 -14.91%
DPS 21.54 20.55 19.57 19.57 19.57 19.57 19.57 6.59%
NAPS 2.4828 2.5617 1.5073 1.4289 1.4223 1.4198 1.5312 37.97%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 7.72 7.18 7.00 7.00 7.10 7.00 6.96 -
P/RPS 6.71 6.41 5.47 5.53 5.73 5.67 5.64 12.26%
P/EPS 26.01 26.61 20.14 19.14 16.31 15.40 16.00 38.21%
EY 3.85 3.76 4.97 5.23 6.13 6.49 6.25 -27.58%
DY 2.79 2.86 3.21 3.21 3.17 3.21 3.23 -9.29%
P/NAPS 3.11 2.80 4.04 4.26 4.34 4.29 3.95 -14.72%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 31/05/12 -
Price 7.55 7.78 7.20 7.00 7.10 7.01 7.20 -
P/RPS 6.57 6.94 5.63 5.53 5.73 5.68 5.84 8.16%
P/EPS 25.43 28.83 20.71 19.14 16.31 15.42 16.55 33.12%
EY 3.93 3.47 4.83 5.23 6.13 6.48 6.04 -24.89%
DY 2.85 2.64 3.13 3.21 3.17 3.21 3.13 -6.05%
P/NAPS 3.04 3.04 4.16 4.26 4.34 4.29 4.09 -17.93%

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