[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 36.03%
YoY- -21.57%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 370,113 358,587 336,888 321,689 333,318 308,570 286,442 4.35%
PBT 133,526 137,811 147,447 123,087 159,137 154,143 135,299 -0.21%
Tax -19,475 -27,040 -36,877 -31,284 -42,082 -40,858 -40,255 -11.38%
NP 114,051 110,771 110,570 91,803 117,055 113,285 95,044 3.08%
-
NP to SH 114,051 110,771 110,570 91,803 117,055 113,285 95,044 3.08%
-
Tax Rate 14.59% 19.62% 25.01% 25.42% 26.44% 26.51% 29.75% -
Total Cost 256,062 247,816 226,318 229,886 216,263 195,285 191,398 4.96%
-
Net Worth 654,113 835,962 835,435 837,827 877,152 900,111 903,397 -5.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 59,984 60,005 60,005 60,001 59,207 80,002 80,003 -4.68%
Div Payout % 52.59% 54.17% 54.27% 65.36% 50.58% 70.62% 84.18% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 654,113 835,962 835,435 837,827 877,152 900,111 903,397 -5.23%
NOSH 399,898 400,039 400,036 400,013 400,051 400,014 400,016 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 30.82% 30.89% 32.82% 28.54% 35.12% 36.71% 33.18% -
ROE 17.44% 13.25% 13.24% 10.96% 13.34% 12.59% 10.52% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.55 89.64 84.21 80.42 83.32 77.14 71.61 4.36%
EPS 28.52 27.69 27.64 22.95 29.26 28.32 23.76 3.08%
DPS 15.00 15.00 15.00 15.00 14.80 20.00 20.00 -4.67%
NAPS 1.6357 2.0897 2.0884 2.0945 2.1926 2.2502 2.2584 -5.22%
Adjusted Per Share Value based on latest NOSH - 399,934
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 80.46 77.95 73.24 69.93 72.46 67.08 62.27 4.35%
EPS 24.79 24.08 24.04 19.96 25.45 24.63 20.66 3.08%
DPS 13.04 13.04 13.04 13.04 12.87 17.39 17.39 -4.68%
NAPS 1.422 1.8173 1.8162 1.8214 1.9069 1.9568 1.9639 -5.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 7.10 6.60 6.58 6.11 5.40 6.55 4.74 -
P/RPS 7.67 7.36 7.81 7.60 6.48 8.49 6.62 2.48%
P/EPS 24.89 23.84 23.81 26.62 18.46 23.13 19.95 3.75%
EY 4.02 4.20 4.20 3.76 5.42 4.32 5.01 -3.59%
DY 2.11 2.27 2.28 2.45 2.74 3.05 4.22 -10.90%
P/NAPS 4.34 3.16 3.15 2.92 2.46 2.91 2.10 12.84%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 24/11/11 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 -
Price 7.10 6.60 6.60 6.52 5.30 6.40 4.78 -
P/RPS 7.67 7.36 7.84 8.11 6.36 8.30 6.68 2.32%
P/EPS 24.89 23.84 23.88 28.41 18.11 22.60 20.12 3.60%
EY 4.02 4.20 4.19 3.52 5.52 4.43 4.97 -3.47%
DY 2.11 2.27 2.27 2.30 2.79 3.13 4.18 -10.75%
P/NAPS 4.34 3.16 3.16 3.11 2.42 2.84 2.12 12.67%

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