[BIPORT] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -3.74%
YoY- -14.28%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 547,356 552,265 529,778 506,209 483,946 514,835 439,047 3.74%
PBT 168,475 192,706 188,173 178,571 181,575 183,288 173,518 -0.49%
Tax -40,906 -49,435 -30,468 -32,183 -10,865 -43,844 -44,762 -1.48%
NP 127,569 143,271 157,705 146,388 170,710 139,444 128,756 -0.15%
-
NP to SH 127,569 143,271 157,705 146,388 170,770 139,444 128,756 -0.15%
-
Tax Rate 24.28% 25.65% 16.19% 18.02% 5.98% 23.92% 25.80% -
Total Cost 419,787 408,994 372,073 359,821 313,236 375,391 310,291 5.16%
-
Net Worth 1,117,201 1,167,469 1,078,700 656,541 660,433 639,600 844,858 4.76%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 73,600 82,815 103,500 89,992 90,026 90,011 90,006 -3.29%
Div Payout % 57.69% 57.80% 65.63% 61.47% 52.72% 64.55% 69.90% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,117,201 1,167,469 1,078,700 656,541 660,433 639,600 844,858 4.76%
NOSH 460,000 460,086 460,000 399,964 400,117 400,050 400,027 2.35%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.31% 25.94% 29.77% 28.92% 35.27% 27.09% 29.33% -
ROE 11.42% 12.27% 14.62% 22.30% 25.86% 21.80% 15.24% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.99 120.03 115.17 126.56 120.95 128.69 109.75 1.35%
EPS 27.73 31.14 36.23 36.60 42.68 34.86 32.19 -2.45%
DPS 16.00 18.00 22.50 22.50 22.50 22.50 22.50 -5.52%
NAPS 2.4287 2.5375 2.345 1.6415 1.6506 1.5988 2.112 2.35%
Adjusted Per Share Value based on latest NOSH - 400,210
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.99 120.06 115.17 110.05 105.21 111.92 95.45 3.74%
EPS 27.73 31.15 36.23 31.82 37.12 30.31 27.99 -0.15%
DPS 16.00 18.00 22.50 19.56 19.57 19.57 19.57 -3.29%
NAPS 2.4287 2.538 2.345 1.4273 1.4357 1.3904 1.8366 4.76%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.18 7.00 7.50 7.00 6.80 6.78 6.50 -
P/RPS 6.03 5.83 6.51 5.53 5.62 5.27 5.92 0.30%
P/EPS 25.89 22.48 21.88 19.13 15.93 19.45 20.19 4.22%
EY 3.86 4.45 4.57 5.23 6.28 5.14 4.95 -4.05%
DY 2.23 2.57 3.00 3.21 3.31 3.32 3.46 -7.05%
P/NAPS 2.96 2.76 3.20 4.26 4.12 4.24 3.08 -0.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 28/02/14 26/02/13 28/02/12 28/02/11 25/02/10 -
Price 7.10 7.00 7.50 7.00 7.00 6.56 6.45 -
P/RPS 5.97 5.83 6.51 5.53 5.79 5.10 5.88 0.25%
P/EPS 25.60 22.48 21.88 19.13 16.40 18.82 20.04 4.16%
EY 3.91 4.45 4.57 5.23 6.10 5.31 4.99 -3.98%
DY 2.25 2.57 3.00 3.21 3.21 3.43 3.49 -7.05%
P/NAPS 2.92 2.76 3.20 4.26 4.24 4.10 3.05 -0.72%

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