[BIPORT] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -8.11%
YoY- 2.96%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 528,432 538,005 523,698 493,484 478,116 449,184 428,918 3.53%
PBT 157,545 188,468 184,793 178,034 183,748 196,596 164,116 -0.67%
Tax -43,506 -46,924 -45,837 -25,966 -36,053 -49,169 -41,712 0.70%
NP 114,038 141,544 138,956 152,068 147,694 147,426 122,404 -1.17%
-
NP to SH 114,038 141,544 138,956 152,068 147,694 147,426 122,404 -1.17%
-
Tax Rate 27.61% 24.90% 24.80% 14.58% 19.62% 25.01% 25.42% -
Total Cost 414,393 396,461 384,742 341,416 330,421 301,757 306,514 5.15%
-
Net Worth 1,165,225 1,157,175 1,059,514 654,113 835,962 835,435 837,827 5.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 61,333 73,600 85,389 79,979 80,007 80,007 80,002 -4.33%
Div Payout % 53.78% 52.00% 61.45% 52.59% 54.17% 54.27% 65.36% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,165,225 1,157,175 1,059,514 654,113 835,962 835,435 837,827 5.64%
NOSH 460,000 460,000 426,947 399,898 400,039 400,036 400,013 2.35%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.58% 26.31% 26.53% 30.82% 30.89% 32.82% 28.54% -
ROE 9.79% 12.23% 13.12% 23.25% 17.67% 17.65% 14.61% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.88 116.96 122.66 123.40 119.52 112.29 107.23 1.15%
EPS 24.79 30.77 32.55 38.03 36.92 36.85 30.60 -3.44%
DPS 13.33 16.00 20.00 20.00 20.00 20.00 20.00 -6.53%
NAPS 2.5331 2.5156 2.4816 1.6357 2.0897 2.0884 2.0945 3.21%
Adjusted Per Share Value based on latest NOSH - 399,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 114.93 117.02 113.90 107.33 103.99 97.70 93.29 3.53%
EPS 24.80 30.79 30.22 33.07 32.12 32.07 26.62 -1.17%
DPS 13.34 16.01 18.57 17.40 17.40 17.40 17.40 -4.32%
NAPS 2.5344 2.5169 2.3044 1.4227 1.8182 1.8171 1.8223 5.64%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.50 7.00 7.72 7.10 6.60 6.58 6.11 -
P/RPS 5.66 5.99 6.29 5.75 5.52 5.86 5.70 -0.11%
P/EPS 26.22 22.75 23.72 18.67 17.88 17.85 19.97 4.64%
EY 3.81 4.40 4.22 5.36 5.59 5.60 5.01 -4.45%
DY 2.05 2.29 2.59 2.82 3.03 3.04 3.27 -7.48%
P/NAPS 2.57 2.78 3.11 4.34 3.16 3.15 2.92 -2.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 25/11/10 26/11/09 -
Price 6.83 6.97 7.55 7.10 6.60 6.60 6.52 -
P/RPS 5.95 5.96 6.16 5.75 5.52 5.88 6.08 -0.35%
P/EPS 27.55 22.65 23.20 18.67 17.88 17.91 21.31 4.37%
EY 3.63 4.41 4.31 5.36 5.59 5.58 4.69 -4.17%
DY 1.95 2.30 2.65 2.82 3.03 3.03 3.07 -7.28%
P/NAPS 2.70 2.77 3.04 4.34 3.16 3.16 3.11 -2.32%

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