[BIPORT] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 5.19%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 506,209 483,946 514,835 439,047 448,767 417,172 391,116 4.38%
PBT 178,571 181,575 183,288 173,518 205,883 189,193 175,212 0.31%
Tax -32,183 -10,865 -43,844 -44,762 -55,272 -53,549 -51,135 -7.42%
NP 146,388 170,710 139,444 128,756 150,611 135,644 124,077 2.79%
-
NP to SH 146,388 170,770 139,444 128,756 150,611 135,644 124,077 2.79%
-
Tax Rate 18.02% 5.98% 23.92% 25.80% 26.85% 28.30% 29.18% -
Total Cost 359,821 313,236 375,391 310,291 298,156 281,528 267,039 5.09%
-
Net Worth 656,541 660,433 639,600 844,858 881,064 893,226 903,538 -5.17%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 89,992 90,026 90,011 90,006 88,806 220,006 119,997 -4.67%
Div Payout % 61.47% 52.72% 64.55% 69.90% 58.96% 162.19% 96.71% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 656,541 660,433 639,600 844,858 881,064 893,226 903,538 -5.17%
NOSH 399,964 400,117 400,050 400,027 400,029 400,011 399,990 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.92% 35.27% 27.09% 29.33% 33.56% 32.52% 31.72% -
ROE 22.30% 25.86% 21.80% 15.24% 17.09% 15.19% 13.73% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 126.56 120.95 128.69 109.75 112.18 104.29 97.78 4.38%
EPS 36.60 42.68 34.86 32.19 37.65 33.91 31.02 2.79%
DPS 22.50 22.50 22.50 22.50 22.20 55.00 30.00 -4.67%
NAPS 1.6415 1.6506 1.5988 2.112 2.2025 2.233 2.2589 -5.17%
Adjusted Per Share Value based on latest NOSH - 400,075
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.10 105.26 111.98 95.49 97.61 90.73 85.07 4.38%
EPS 31.84 37.14 30.33 28.00 32.76 29.50 26.99 2.78%
DPS 19.57 19.58 19.58 19.58 19.32 47.85 26.10 -4.68%
NAPS 1.428 1.4364 1.3911 1.8376 1.9163 1.9428 1.9652 -5.17%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.00 6.80 6.78 6.50 5.70 6.10 4.80 -
P/RPS 5.53 5.62 5.27 5.92 5.08 5.85 4.91 1.99%
P/EPS 19.13 15.93 19.45 20.19 15.14 17.99 15.47 3.59%
EY 5.23 6.28 5.14 4.95 6.61 5.56 6.46 -3.45%
DY 3.21 3.31 3.32 3.46 3.89 9.02 6.25 -10.50%
P/NAPS 4.26 4.12 4.24 3.08 2.59 2.73 2.12 12.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 7.00 7.00 6.56 6.45 5.45 5.80 4.88 -
P/RPS 5.53 5.79 5.10 5.88 4.86 5.56 4.99 1.72%
P/EPS 19.13 16.40 18.82 20.04 14.48 17.10 15.73 3.31%
EY 5.23 6.10 5.31 4.99 6.91 5.85 6.36 -3.20%
DY 3.21 3.21 3.43 3.49 4.07 9.48 6.15 -10.26%
P/NAPS 4.26 4.24 4.10 3.05 2.47 2.60 2.16 11.97%

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