[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 81.84%
YoY- 9.77%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 260,208 250,767 241,215 225,417 218,995 228,374 211,187 3.53%
PBT 88,280 93,889 95,265 98,795 89,744 113,502 110,444 -3.66%
Tax -27,792 -11,142 -23,569 -24,715 -22,258 -29,668 -29,350 -0.90%
NP 60,488 82,747 71,696 74,080 67,486 83,834 81,094 -4.76%
-
NP to SH 60,488 82,747 71,696 74,080 67,486 83,834 81,094 -4.76%
-
Tax Rate 31.48% 11.87% 24.74% 25.02% 24.80% 26.14% 26.57% -
Total Cost 199,720 168,020 169,519 151,337 151,509 144,540 130,093 7.39%
-
Net Worth 1,177,784 652,897 826,984 828,839 843,554 873,377 897,234 4.63%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 34,500 29,995 30,006 29,999 30,002 29,597 40,006 -2.43%
Div Payout % 57.04% 36.25% 41.85% 40.50% 44.46% 35.31% 49.33% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,177,784 652,897 826,984 828,839 843,554 873,377 897,234 4.63%
NOSH 460,000 399,937 400,089 399,999 400,035 399,971 400,069 2.35%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 23.25% 33.00% 29.72% 32.86% 30.82% 36.71% 38.40% -
ROE 5.14% 12.67% 8.67% 8.94% 8.00% 9.60% 9.04% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.57 62.70 60.29 56.35 54.74 57.10 52.79 1.15%
EPS 14.74 20.69 17.92 18.52 16.87 20.96 20.27 -5.16%
DPS 7.50 7.50 7.50 7.50 7.50 7.40 10.00 -4.67%
NAPS 2.5604 1.6325 2.067 2.0721 2.1087 2.1836 2.2427 2.23%
Adjusted Per Share Value based on latest NOSH - 399,760
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 56.57 54.51 52.44 49.00 47.61 49.65 45.91 3.53%
EPS 14.74 17.99 15.59 16.10 14.67 18.22 17.63 -2.93%
DPS 7.50 6.52 6.52 6.52 6.52 6.43 8.70 -2.44%
NAPS 2.5604 1.4193 1.7978 1.8018 1.8338 1.8986 1.9505 4.63%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 7.18 7.00 6.69 6.35 6.05 6.30 6.00 -
P/RPS 12.69 11.16 11.10 11.27 11.05 11.03 11.37 1.84%
P/EPS 54.60 33.83 37.33 34.29 35.86 30.06 29.60 10.73%
EY 1.83 2.96 2.68 2.92 2.79 3.33 3.38 -9.71%
DY 1.04 1.07 1.12 1.18 1.24 1.17 1.67 -7.58%
P/NAPS 2.80 4.29 3.24 3.06 2.87 2.89 2.68 0.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 30/08/12 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 -
Price 7.78 7.01 6.80 6.86 6.10 5.85 6.00 -
P/RPS 13.75 11.18 11.28 12.17 11.14 10.25 11.37 3.21%
P/EPS 59.17 33.88 37.95 37.04 36.16 27.91 29.60 12.22%
EY 1.69 2.95 2.64 2.70 2.77 3.58 3.38 -10.90%
DY 0.96 1.07 1.10 1.09 1.23 1.26 1.67 -8.80%
P/NAPS 3.04 4.29 3.29 3.31 2.89 2.68 2.68 2.12%

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