[BIPORT] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -9.08%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 520,416 501,534 482,430 450,834 437,990 456,748 422,374 3.53%
PBT 176,560 187,778 190,530 197,590 179,488 227,004 220,888 -3.66%
Tax -55,584 -22,284 -47,138 -49,430 -44,516 -59,336 -58,700 -0.90%
NP 120,976 165,494 143,392 148,160 134,972 167,668 162,188 -4.76%
-
NP to SH 120,976 165,494 143,392 148,160 134,972 167,668 162,188 -4.76%
-
Tax Rate 31.48% 11.87% 24.74% 25.02% 24.80% 26.14% 26.57% -
Total Cost 399,440 336,040 339,038 302,674 303,018 289,080 260,186 7.39%
-
Net Worth 1,177,784 652,897 826,984 828,839 843,554 873,377 897,234 4.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 69,000 59,990 60,013 59,999 60,005 59,195 80,013 -2.43%
Div Payout % 57.04% 36.25% 41.85% 40.50% 44.46% 35.31% 49.33% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,177,784 652,897 826,984 828,839 843,554 873,377 897,234 4.63%
NOSH 460,000 399,937 400,089 399,999 400,035 399,971 400,069 2.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.25% 33.00% 29.72% 32.86% 30.82% 36.71% 38.40% -
ROE 10.27% 25.35% 17.34% 17.88% 16.00% 19.20% 18.08% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.13 125.40 120.58 112.71 109.49 114.20 105.58 1.15%
EPS 29.48 41.38 35.84 37.04 33.74 41.92 40.54 -5.16%
DPS 15.00 15.00 15.00 15.00 15.00 14.80 20.00 -4.67%
NAPS 2.5604 1.6325 2.067 2.0721 2.1087 2.1836 2.2427 2.23%
Adjusted Per Share Value based on latest NOSH - 399,760
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 113.13 109.03 104.88 98.01 95.22 99.29 91.82 3.53%
EPS 29.48 35.98 31.17 32.21 29.34 36.45 35.26 -2.93%
DPS 15.00 13.04 13.05 13.04 13.04 12.87 17.39 -2.43%
NAPS 2.5604 1.4193 1.7978 1.8018 1.8338 1.8986 1.9505 4.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.18 7.00 6.69 6.35 6.05 6.30 6.00 -
P/RPS 6.35 5.58 5.55 5.63 5.53 5.52 5.68 1.87%
P/EPS 27.30 16.92 18.67 17.14 17.93 15.03 14.80 10.73%
EY 3.66 5.91 5.36 5.83 5.58 6.65 6.76 -9.71%
DY 2.09 2.14 2.24 2.36 2.48 2.35 3.33 -7.46%
P/NAPS 2.80 4.29 3.24 3.06 2.87 2.89 2.68 0.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 -
Price 7.78 7.01 6.80 6.86 6.10 5.85 6.00 -
P/RPS 6.88 5.59 5.64 6.09 5.57 5.12 5.68 3.24%
P/EPS 29.58 16.94 18.97 18.52 18.08 13.96 14.80 12.22%
EY 3.38 5.90 5.27 5.40 5.53 7.17 6.76 -10.90%
DY 1.93 2.14 2.21 2.19 2.46 2.53 3.33 -8.68%
P/NAPS 3.04 4.29 3.29 3.31 2.89 2.68 2.68 2.12%

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