[BIPORT] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.55%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 439,047 448,767 417,172 391,116 386,784 359,813 309,642 5.98%
PBT 173,518 205,883 189,193 175,212 156,118 155,286 128,216 5.16%
Tax -44,762 -55,272 -53,549 -51,135 -45,065 -43,596 -37,584 2.95%
NP 128,756 150,611 135,644 124,077 111,053 111,690 90,632 6.02%
-
NP to SH 128,756 150,611 135,644 124,077 111,053 111,690 90,632 6.02%
-
Tax Rate 25.80% 26.85% 28.30% 29.18% 28.87% 28.07% 29.31% -
Total Cost 310,291 298,156 281,528 267,039 275,731 248,123 219,010 5.97%
-
Net Worth 844,858 881,064 893,226 903,538 911,826 871,781 816,482 0.57%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 90,006 88,806 220,006 119,997 100,011 80,009 59,991 6.98%
Div Payout % 69.90% 58.96% 162.19% 96.71% 90.06% 71.64% 66.19% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 844,858 881,064 893,226 903,538 911,826 871,781 816,482 0.57%
NOSH 400,027 400,029 400,011 399,990 400,046 400,046 399,942 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 29.33% 33.56% 32.52% 31.72% 28.71% 31.04% 29.27% -
ROE 15.24% 17.09% 15.19% 13.73% 12.18% 12.81% 11.10% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 109.75 112.18 104.29 97.78 96.68 89.94 77.42 5.98%
EPS 32.19 37.65 33.91 31.02 27.76 27.92 22.66 6.01%
DPS 22.50 22.20 55.00 30.00 25.00 20.00 15.00 6.98%
NAPS 2.112 2.2025 2.233 2.2589 2.2793 2.1792 2.0415 0.56%
Adjusted Per Share Value based on latest NOSH - 399,903
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 95.45 97.56 90.69 85.03 84.08 78.22 67.31 5.98%
EPS 27.99 32.74 29.49 26.97 24.14 24.28 19.70 6.02%
DPS 19.57 19.31 47.83 26.09 21.74 17.39 13.04 6.99%
NAPS 1.8366 1.9154 1.9418 1.9642 1.9822 1.8952 1.775 0.56%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.50 5.70 6.10 4.80 4.46 4.20 3.22 -
P/RPS 5.92 5.08 5.85 4.91 4.61 4.67 4.16 6.05%
P/EPS 20.19 15.14 17.99 15.47 16.07 15.04 14.21 6.02%
EY 4.95 6.61 5.56 6.46 6.22 6.65 7.04 -5.69%
DY 3.46 3.89 9.02 6.25 5.61 4.76 4.66 -4.83%
P/NAPS 3.08 2.59 2.73 2.12 1.96 1.93 1.58 11.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 -
Price 6.45 5.45 5.80 4.88 4.86 3.96 3.50 -
P/RPS 5.88 4.86 5.56 4.99 5.03 4.40 4.52 4.47%
P/EPS 20.04 14.48 17.10 15.73 17.51 14.18 15.44 4.43%
EY 4.99 6.91 5.85 6.36 5.71 7.05 6.47 -4.23%
DY 3.49 4.07 9.48 6.15 5.14 5.05 4.29 -3.37%
P/NAPS 3.05 2.47 2.60 2.16 2.13 1.82 1.71 10.11%

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