[BIPORT] YoY Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -3.5%
YoY- 11.03%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 483,946 514,835 439,047 448,767 417,172 391,116 386,784 3.80%
PBT 181,575 183,288 173,518 205,883 189,193 175,212 156,118 2.54%
Tax -10,865 -43,844 -44,762 -55,272 -53,549 -51,135 -45,065 -21.09%
NP 170,710 139,444 128,756 150,611 135,644 124,077 111,053 7.42%
-
NP to SH 170,770 139,444 128,756 150,611 135,644 124,077 111,053 7.43%
-
Tax Rate 5.98% 23.92% 25.80% 26.85% 28.30% 29.18% 28.87% -
Total Cost 313,236 375,391 310,291 298,156 281,528 267,039 275,731 2.14%
-
Net Worth 660,433 639,600 844,858 881,064 893,226 903,538 911,826 -5.23%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 90,026 90,011 90,006 88,806 220,006 119,997 100,011 -1.73%
Div Payout % 52.72% 64.55% 69.90% 58.96% 162.19% 96.71% 90.06% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 660,433 639,600 844,858 881,064 893,226 903,538 911,826 -5.23%
NOSH 400,117 400,050 400,027 400,029 400,011 399,990 400,046 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 35.27% 27.09% 29.33% 33.56% 32.52% 31.72% 28.71% -
ROE 25.86% 21.80% 15.24% 17.09% 15.19% 13.73% 12.18% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 120.95 128.69 109.75 112.18 104.29 97.78 96.68 3.80%
EPS 42.68 34.86 32.19 37.65 33.91 31.02 27.76 7.42%
DPS 22.50 22.50 22.50 22.20 55.00 30.00 25.00 -1.73%
NAPS 1.6506 1.5988 2.112 2.2025 2.233 2.2589 2.2793 -5.23%
Adjusted Per Share Value based on latest NOSH - 399,952
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 105.26 111.98 95.49 97.61 90.73 85.07 84.13 3.80%
EPS 37.14 30.33 28.00 32.76 29.50 26.99 24.15 7.43%
DPS 19.58 19.58 19.58 19.32 47.85 26.10 21.75 -1.73%
NAPS 1.4364 1.3911 1.8376 1.9163 1.9428 1.9652 1.9832 -5.23%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 6.80 6.78 6.50 5.70 6.10 4.80 4.46 -
P/RPS 5.62 5.27 5.92 5.08 5.85 4.91 4.61 3.35%
P/EPS 15.93 19.45 20.19 15.14 17.99 15.47 16.07 -0.14%
EY 6.28 5.14 4.95 6.61 5.56 6.46 6.22 0.16%
DY 3.31 3.32 3.46 3.89 9.02 6.25 5.61 -8.41%
P/NAPS 4.12 4.24 3.08 2.59 2.73 2.12 1.96 13.17%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 -
Price 7.00 6.56 6.45 5.45 5.80 4.88 4.86 -
P/RPS 5.79 5.10 5.88 4.86 5.56 4.99 5.03 2.37%
P/EPS 16.40 18.82 20.04 14.48 17.10 15.73 17.51 -1.08%
EY 6.10 5.31 4.99 6.91 5.85 6.36 5.71 1.10%
DY 3.21 3.43 3.49 4.07 9.48 6.15 5.14 -7.54%
P/NAPS 4.24 4.10 3.05 2.47 2.60 2.16 2.13 12.15%

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