[BIPORT] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.62%
YoY- 17.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 428,918 444,424 411,426 381,922 383,000 351,316 297,688 6.27%
PBT 164,116 212,182 205,524 180,398 153,053 175,698 136,921 3.06%
Tax -41,712 -56,109 -54,477 -53,673 -45,148 -53,588 -38,958 1.14%
NP 122,404 156,073 151,046 126,725 107,905 122,110 97,962 3.77%
-
NP to SH 122,404 156,073 151,046 126,725 107,905 122,110 97,962 3.77%
-
Tax Rate 25.42% 26.44% 26.51% 29.75% 29.50% 30.50% 28.45% -
Total Cost 306,514 288,350 260,380 255,197 275,094 229,205 199,725 7.39%
-
Net Worth 837,827 877,152 900,111 903,397 895,859 851,161 814,162 0.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 80,002 78,943 106,670 106,671 106,678 106,646 53,328 6.98%
Div Payout % 65.36% 50.58% 70.62% 84.18% 98.86% 87.34% 54.44% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 837,827 877,152 900,111 903,397 895,859 851,161 814,162 0.47%
NOSH 400,013 400,051 400,014 400,016 400,044 399,925 399,961 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 28.54% 35.12% 36.71% 33.18% 28.17% 34.76% 32.91% -
ROE 14.61% 17.79% 16.78% 14.03% 12.04% 14.35% 12.03% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 107.23 111.09 102.85 95.48 95.74 87.85 74.43 6.26%
EPS 30.60 39.01 37.76 31.68 26.97 30.53 24.49 3.77%
DPS 20.00 19.73 26.67 26.67 26.67 26.67 13.33 6.98%
NAPS 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 2.0356 0.47%
Adjusted Per Share Value based on latest NOSH - 400,167
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 93.24 96.61 89.44 83.03 83.26 76.37 64.71 6.27%
EPS 26.61 33.93 32.84 27.55 23.46 26.55 21.30 3.77%
DPS 17.39 17.16 23.19 23.19 23.19 23.18 11.59 6.98%
NAPS 1.8214 1.9069 1.9568 1.9639 1.9475 1.8504 1.7699 0.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.11 5.40 6.55 4.74 4.86 3.48 2.91 -
P/RPS 5.70 4.86 6.37 4.96 5.08 3.96 3.91 6.47%
P/EPS 19.97 13.84 17.35 14.96 18.02 11.40 11.88 9.03%
EY 5.01 7.22 5.76 6.68 5.55 8.77 8.42 -8.28%
DY 3.27 3.65 4.07 5.63 5.49 7.66 4.58 -5.45%
P/NAPS 2.92 2.46 2.91 2.10 2.17 1.64 1.43 12.62%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 -
Price 6.52 5.30 6.40 4.78 4.70 3.72 3.08 -
P/RPS 6.08 4.77 6.22 5.01 4.91 4.23 4.14 6.60%
P/EPS 21.31 13.59 16.95 15.09 17.42 12.18 12.58 9.17%
EY 4.69 7.36 5.90 6.63 5.74 8.21 7.95 -8.41%
DY 3.07 3.72 4.17 5.58 5.67 7.17 4.33 -5.56%
P/NAPS 3.11 2.42 2.84 2.12 2.10 1.75 1.51 12.78%

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