[BIPORT] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.65%
YoY- 12.72%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 448,766 441,919 434,358 428,157 417,171 413,243 409,332 6.29%
PBT 205,883 194,188 192,252 198,892 189,194 194,056 191,651 4.86%
Tax -55,271 -54,772 -53,866 -55,583 -53,549 -51,738 -52,912 2.93%
NP 150,612 139,416 138,386 143,309 135,645 142,318 138,739 5.60%
-
NP to SH 150,612 139,416 138,386 143,309 135,645 142,318 138,739 5.60%
-
Tax Rate 26.85% 28.21% 28.02% 27.95% 28.30% 26.66% 27.61% -
Total Cost 298,154 302,503 295,972 284,848 281,526 270,925 270,593 6.64%
-
Net Worth 880,894 876,538 873,876 943,341 893,239 899,828 897,540 -1.23%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 88,794 139,197 149,603 160,009 160,009 119,999 120,027 -18.12%
Div Payout % 58.96% 99.84% 108.11% 111.65% 117.96% 84.32% 86.51% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 880,894 876,538 873,876 943,341 893,239 899,828 897,540 -1.23%
NOSH 399,952 399,771 400,199 400,144 399,999 399,888 400,205 -0.04%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 33.56% 31.55% 31.86% 33.47% 32.52% 34.44% 33.89% -
ROE 17.10% 15.91% 15.84% 15.19% 15.19% 15.82% 15.46% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 112.20 110.54 108.54 107.00 104.29 103.34 102.28 6.33%
EPS 37.66 34.87 34.58 35.81 33.91 35.59 34.67 5.64%
DPS 22.20 34.80 37.40 40.00 40.00 30.00 30.00 -18.11%
NAPS 2.2025 2.1926 2.1836 2.3575 2.2331 2.2502 2.2427 -1.19%
Adjusted Per Share Value based on latest NOSH - 400,144
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 97.56 96.07 94.43 93.08 90.69 89.84 88.99 6.29%
EPS 32.74 30.31 30.08 31.15 29.49 30.94 30.16 5.59%
DPS 19.30 30.26 32.52 34.78 34.78 26.09 26.09 -18.13%
NAPS 1.915 1.9055 1.8997 2.0507 1.9418 1.9561 1.9512 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 5.70 5.40 6.30 6.10 6.10 6.55 6.00 -
P/RPS 5.08 4.88 5.80 5.70 5.85 6.34 5.87 -9.14%
P/EPS 15.14 15.48 18.22 17.03 17.99 18.40 17.31 -8.50%
EY 6.61 6.46 5.49 5.87 5.56 5.43 5.78 9.31%
DY 3.89 6.44 5.94 6.56 6.56 4.58 5.00 -15.34%
P/NAPS 2.59 2.46 2.89 2.59 2.73 2.91 2.68 -2.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 30/05/08 28/02/08 28/11/07 29/08/07 -
Price 5.45 5.30 5.85 6.45 5.80 6.40 6.00 -
P/RPS 4.86 4.79 5.39 6.03 5.56 6.19 5.87 -11.77%
P/EPS 14.47 15.20 16.92 18.01 17.10 17.98 17.31 -11.21%
EY 6.91 6.58 5.91 5.55 5.85 5.56 5.78 12.58%
DY 4.07 6.57 6.39 6.20 6.90 4.69 5.00 -12.76%
P/NAPS 2.47 2.42 2.68 2.74 2.60 2.84 2.68 -5.27%

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