[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 40.39%
YoY- -19.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 250,767 241,215 225,417 218,995 228,374 211,187 192,971 4.45%
PBT 93,889 95,265 98,795 89,744 113,502 110,444 94,004 -0.02%
Tax -11,142 -23,569 -24,715 -22,258 -29,668 -29,350 -27,572 -14.00%
NP 82,747 71,696 74,080 67,486 83,834 81,094 66,432 3.72%
-
NP to SH 82,747 71,696 74,080 67,486 83,834 81,094 66,432 3.72%
-
Tax Rate 11.87% 24.74% 25.02% 24.80% 26.14% 26.57% 29.33% -
Total Cost 168,020 169,519 151,337 151,509 144,540 130,093 126,539 4.83%
-
Net Worth 652,897 826,984 828,839 843,554 873,377 897,234 903,411 -5.26%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 29,995 30,006 29,999 30,002 29,597 40,006 39,995 -4.67%
Div Payout % 36.25% 41.85% 40.50% 44.46% 35.31% 49.33% 60.20% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 652,897 826,984 828,839 843,554 873,377 897,234 903,411 -5.26%
NOSH 399,937 400,089 399,999 400,035 399,971 400,069 399,951 -0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 33.00% 29.72% 32.86% 30.82% 36.71% 38.40% 34.43% -
ROE 12.67% 8.67% 8.94% 8.00% 9.60% 9.04% 7.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 62.70 60.29 56.35 54.74 57.10 52.79 48.25 4.45%
EPS 20.69 17.92 18.52 16.87 20.96 20.27 16.61 3.72%
DPS 7.50 7.50 7.50 7.50 7.40 10.00 10.00 -4.67%
NAPS 1.6325 2.067 2.0721 2.1087 2.1836 2.2427 2.2588 -5.26%
Adjusted Per Share Value based on latest NOSH - 400,329
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 54.51 52.44 49.00 47.61 49.65 45.91 41.95 4.45%
EPS 17.99 15.59 16.10 14.67 18.22 17.63 14.44 3.72%
DPS 6.52 6.52 6.52 6.52 6.43 8.70 8.69 -4.67%
NAPS 1.4193 1.7978 1.8018 1.8338 1.8986 1.9505 1.9639 -5.26%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.00 6.69 6.35 6.05 6.30 6.00 4.80 -
P/RPS 11.16 11.10 11.27 11.05 11.03 11.37 9.95 1.92%
P/EPS 33.83 37.33 34.29 35.86 30.06 29.60 28.90 2.65%
EY 2.96 2.68 2.92 2.79 3.33 3.38 3.46 -2.56%
DY 1.07 1.12 1.18 1.24 1.17 1.67 2.08 -10.47%
P/NAPS 4.29 3.24 3.06 2.87 2.89 2.68 2.13 12.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 30/08/06 -
Price 7.01 6.80 6.86 6.10 5.85 6.00 4.80 -
P/RPS 11.18 11.28 12.17 11.14 10.25 11.37 9.95 1.95%
P/EPS 33.88 37.95 37.04 36.16 27.91 29.60 28.90 2.68%
EY 2.95 2.64 2.70 2.77 3.58 3.38 3.46 -2.62%
DY 1.07 1.10 1.09 1.23 1.26 1.67 2.08 -10.47%
P/NAPS 4.29 3.29 3.31 2.89 2.68 2.68 2.13 12.36%

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