[BIPORT] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -0.49%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 523,698 493,484 478,116 449,184 428,918 444,424 411,426 4.09%
PBT 184,793 178,034 183,748 196,596 164,116 212,182 205,524 -1.75%
Tax -45,837 -25,966 -36,053 -49,169 -41,712 -56,109 -54,477 -2.83%
NP 138,956 152,068 147,694 147,426 122,404 156,073 151,046 -1.37%
-
NP to SH 138,956 152,068 147,694 147,426 122,404 156,073 151,046 -1.37%
-
Tax Rate 24.80% 14.58% 19.62% 25.01% 25.42% 26.44% 26.51% -
Total Cost 384,742 341,416 330,421 301,757 306,514 288,350 260,380 6.71%
-
Net Worth 1,059,514 654,113 835,962 835,435 837,827 877,152 900,111 2.75%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 85,389 79,979 80,007 80,007 80,002 78,943 106,670 -3.63%
Div Payout % 61.45% 52.59% 54.17% 54.27% 65.36% 50.58% 70.62% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,059,514 654,113 835,962 835,435 837,827 877,152 900,111 2.75%
NOSH 426,947 399,898 400,039 400,036 400,013 400,051 400,014 1.09%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 26.53% 30.82% 30.89% 32.82% 28.54% 35.12% 36.71% -
ROE 13.12% 23.25% 17.67% 17.65% 14.61% 17.79% 16.78% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 122.66 123.40 119.52 112.29 107.23 111.09 102.85 2.97%
EPS 32.55 38.03 36.92 36.85 30.60 39.01 37.76 -2.44%
DPS 20.00 20.00 20.00 20.00 20.00 19.73 26.67 -4.67%
NAPS 2.4816 1.6357 2.0897 2.0884 2.0945 2.1926 2.2502 1.64%
Adjusted Per Share Value based on latest NOSH - 400,087
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 113.85 107.28 103.94 97.65 93.24 96.61 89.44 4.10%
EPS 30.21 33.06 32.11 32.05 26.61 33.93 32.84 -1.38%
DPS 18.56 17.39 17.39 17.39 17.39 17.16 23.19 -3.64%
NAPS 2.3033 1.422 1.8173 1.8162 1.8214 1.9069 1.9568 2.75%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 7.72 7.10 6.60 6.58 6.11 5.40 6.55 -
P/RPS 6.29 5.75 5.52 5.86 5.70 4.86 6.37 -0.21%
P/EPS 23.72 18.67 17.88 17.85 19.97 13.84 17.35 5.34%
EY 4.22 5.36 5.59 5.60 5.01 7.22 5.76 -5.04%
DY 2.59 2.82 3.03 3.04 3.27 3.65 4.07 -7.24%
P/NAPS 3.11 4.34 3.16 3.15 2.92 2.46 2.91 1.11%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 28/11/07 -
Price 7.55 7.10 6.60 6.60 6.52 5.30 6.40 -
P/RPS 6.16 5.75 5.52 5.88 6.08 4.77 6.22 -0.16%
P/EPS 23.20 18.67 17.88 17.91 21.31 13.59 16.95 5.36%
EY 4.31 5.36 5.59 5.58 4.69 7.36 5.90 -5.09%
DY 2.65 2.82 3.03 3.03 3.07 3.72 4.17 -7.27%
P/NAPS 3.04 4.34 3.16 3.16 3.11 2.42 2.84 1.13%

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