[BIPORT] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 27.67%
YoY- -3.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 524,996 487,832 471,452 463,932 472,108 428,164 415,400 3.97%
PBT 239,328 219,580 215,232 253,652 269,736 230,944 220,264 1.39%
Tax -64,292 -57,732 -52,272 -61,372 -70,624 -62,488 -64,068 0.05%
NP 175,036 161,848 162,960 192,280 199,112 168,456 156,196 1.91%
-
NP to SH 175,036 161,848 162,960 192,280 199,112 168,456 156,196 1.91%
-
Tax Rate 26.86% 26.29% 24.29% 24.20% 26.18% 27.06% 29.09% -
Total Cost 349,960 325,984 308,492 271,652 272,996 259,708 259,204 5.12%
-
Net Worth 703,983 885,166 885,085 928,886 943,341 945,545 962,781 -5.07%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 703,983 885,166 885,085 928,886 943,341 945,545 962,781 -5.07%
NOSH 399,990 399,822 399,803 399,916 400,144 399,943 400,092 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 33.34% 33.18% 34.57% 41.45% 42.18% 39.34% 37.60% -
ROE 24.86% 18.28% 18.41% 20.70% 21.11% 17.82% 16.22% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 131.25 122.01 117.92 116.01 117.98 107.06 103.83 3.97%
EPS 43.76 40.48 40.76 48.08 49.76 42.12 39.04 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 2.2139 2.2138 2.3227 2.3575 2.3642 2.4064 -5.07%
Adjusted Per Share Value based on latest NOSH - 399,916
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 114.13 106.05 102.49 100.85 102.63 93.08 90.30 3.97%
EPS 38.05 35.18 35.43 41.80 43.29 36.62 33.96 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5304 1.9243 1.9241 2.0193 2.0507 2.0555 2.093 -5.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 6.96 6.70 6.40 5.75 6.10 4.90 4.74 -
P/RPS 5.30 5.49 5.43 4.96 5.17 4.58 4.57 2.49%
P/EPS 15.90 16.55 15.70 11.96 12.26 11.63 12.14 4.59%
EY 6.29 6.04 6.37 8.36 8.16 8.60 8.24 -4.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.95 3.03 2.89 2.48 2.59 2.07 1.97 12.28%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 31/05/12 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 -
Price 7.20 6.70 6.38 6.35 6.45 5.75 4.64 -
P/RPS 5.49 5.49 5.41 5.47 5.47 5.37 4.47 3.48%
P/EPS 16.45 16.55 15.65 13.21 12.96 13.65 11.89 5.55%
EY 6.08 6.04 6.39 7.57 7.71 7.33 8.41 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.09 3.03 2.88 2.73 2.74 2.43 1.93 13.32%

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