[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 39.7%
YoY- 19.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 336,888 321,689 333,318 308,570 286,442 287,250 263,487 4.17%
PBT 147,447 123,087 159,137 154,143 135,299 114,790 131,774 1.88%
Tax -36,877 -31,284 -42,082 -40,858 -40,255 -33,861 -40,191 -1.42%
NP 110,570 91,803 117,055 113,285 95,044 80,929 91,583 3.18%
-
NP to SH 110,570 91,803 117,055 113,285 95,044 80,929 91,583 3.18%
-
Tax Rate 25.01% 25.42% 26.44% 26.51% 29.75% 29.50% 30.50% -
Total Cost 226,318 229,886 216,263 195,285 191,398 206,321 171,904 4.68%
-
Net Worth 835,435 837,827 877,152 900,111 903,397 895,859 851,161 -0.31%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 60,005 60,001 59,207 80,002 80,003 80,008 79,985 -4.67%
Div Payout % 54.27% 65.36% 50.58% 70.62% 84.18% 98.86% 87.34% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 835,435 837,827 877,152 900,111 903,397 895,859 851,161 -0.31%
NOSH 400,036 400,013 400,051 400,014 400,016 400,044 399,925 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.82% 28.54% 35.12% 36.71% 33.18% 28.17% 34.76% -
ROE 13.24% 10.96% 13.34% 12.59% 10.52% 9.03% 10.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 84.21 80.42 83.32 77.14 71.61 71.80 65.88 4.17%
EPS 27.64 22.95 29.26 28.32 23.76 20.23 22.90 3.18%
DPS 15.00 15.00 14.80 20.00 20.00 20.00 20.00 -4.67%
NAPS 2.0884 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 -0.31%
Adjusted Per Share Value based on latest NOSH - 399,888
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 73.24 69.93 72.46 67.08 62.27 62.45 57.28 4.17%
EPS 24.04 19.96 25.45 24.63 20.66 17.59 19.91 3.19%
DPS 13.04 13.04 12.87 17.39 17.39 17.39 17.39 -4.68%
NAPS 1.8162 1.8214 1.9069 1.9568 1.9639 1.9475 1.8504 -0.31%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.58 6.11 5.40 6.55 4.74 4.86 3.48 -
P/RPS 7.81 7.60 6.48 8.49 6.62 6.77 5.28 6.73%
P/EPS 23.81 26.62 18.46 23.13 19.95 24.02 15.20 7.76%
EY 4.20 3.76 5.42 4.32 5.01 4.16 6.58 -7.20%
DY 2.28 2.45 2.74 3.05 4.22 4.12 5.75 -14.28%
P/NAPS 3.15 2.92 2.46 2.91 2.10 2.17 1.64 11.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 -
Price 6.60 6.52 5.30 6.40 4.78 4.70 3.72 -
P/RPS 7.84 8.11 6.36 8.30 6.68 6.55 5.65 5.60%
P/EPS 23.88 28.41 18.11 22.60 20.12 23.23 16.24 6.63%
EY 4.19 3.52 5.52 4.43 4.97 4.30 6.16 -6.21%
DY 2.27 2.30 2.79 3.13 4.18 4.26 5.38 -13.38%
P/NAPS 3.16 3.11 2.42 2.84 2.12 2.10 1.75 10.34%

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