[BIPORT] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.72%
YoY- 22.07%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 450,834 437,990 456,748 422,374 385,942 400,388 357,548 3.93%
PBT 197,590 179,488 227,004 220,888 188,008 199,010 182,828 1.30%
Tax -49,430 -44,516 -59,336 -58,700 -55,144 -58,232 -55,300 -1.85%
NP 148,160 134,972 167,668 162,188 132,864 140,778 127,528 2.52%
-
NP to SH 148,160 134,972 167,668 162,188 132,864 140,778 127,528 2.52%
-
Tax Rate 25.02% 24.80% 26.14% 26.57% 29.33% 29.26% 30.25% -
Total Cost 302,674 303,018 289,080 260,186 253,078 259,610 230,020 4.67%
-
Net Worth 828,839 843,554 873,377 897,234 903,411 884,821 837,732 -0.17%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 59,999 60,005 59,195 80,013 79,990 159,974 120,007 -10.90%
Div Payout % 40.50% 44.46% 35.31% 49.33% 60.20% 113.64% 94.10% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 828,839 843,554 873,377 897,234 903,411 884,821 837,732 -0.17%
NOSH 399,999 400,035 399,971 400,069 399,951 399,937 400,025 -0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 32.86% 30.82% 36.71% 38.40% 34.43% 35.16% 35.67% -
ROE 17.88% 16.00% 19.20% 18.08% 14.71% 15.91% 15.22% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 112.71 109.49 114.20 105.58 96.50 100.11 89.38 3.93%
EPS 37.04 33.74 41.92 40.54 33.22 35.20 31.88 2.53%
DPS 15.00 15.00 14.80 20.00 20.00 40.00 30.00 -10.90%
NAPS 2.0721 2.1087 2.1836 2.2427 2.2588 2.2124 2.0942 -0.17%
Adjusted Per Share Value based on latest NOSH - 400,205
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.01 95.22 99.29 91.82 83.90 87.04 77.73 3.93%
EPS 32.21 29.34 36.45 35.26 28.88 30.60 27.72 2.53%
DPS 13.04 13.04 12.87 17.39 17.39 34.78 26.09 -10.91%
NAPS 1.8018 1.8338 1.8986 1.9505 1.9639 1.9235 1.8212 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.35 6.05 6.30 6.00 4.80 4.50 3.36 -
P/RPS 5.63 5.53 5.52 5.68 4.97 4.49 3.76 6.95%
P/EPS 17.14 17.93 15.03 14.80 14.45 12.78 10.54 8.43%
EY 5.83 5.58 6.65 6.76 6.92 7.82 9.49 -7.79%
DY 2.36 2.48 2.35 3.33 4.17 8.89 8.93 -19.88%
P/NAPS 3.06 2.87 2.89 2.68 2.13 2.03 1.60 11.40%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 27/08/09 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 -
Price 6.86 6.10 5.85 6.00 4.80 4.62 3.30 -
P/RPS 6.09 5.57 5.12 5.68 4.97 4.61 3.69 8.70%
P/EPS 18.52 18.08 13.96 14.80 14.45 13.13 10.35 10.17%
EY 5.40 5.53 7.17 6.76 6.92 7.62 9.66 -9.23%
DY 2.19 2.46 2.53 3.33 4.17 8.66 9.09 -21.10%
P/NAPS 3.31 2.89 2.68 2.68 2.13 2.09 1.58 13.11%

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