[BIPORT] YoY Quarter Result on 30-Jun-2006 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -29.88%
YoY- -10.66%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 103,012 110,347 104,146 89,121 93,475 88,975 71,407 6.29%
PBT 26,330 46,068 52,708 38,938 42,116 45,596 33,922 -4.13%
Tax -6,914 -12,011 -13,728 -11,555 -11,466 -14,906 -13,274 -10.29%
NP 19,416 34,057 38,980 27,383 30,650 30,690 20,648 -1.01%
-
NP to SH 19,416 34,057 38,980 27,383 30,650 30,690 20,648 -1.01%
-
Tax Rate 26.26% 26.07% 26.05% 29.68% 27.22% 32.69% 39.13% -
Total Cost 83,596 76,290 65,166 61,738 62,825 58,285 50,759 8.66%
-
Net Worth 844,175 873,876 897,540 902,959 885,248 837,952 787,705 1.15%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 30,024 29,614 40,020 39,975 40,013 60,019 40,015 -4.67%
Div Payout % 154.64% 86.96% 102.67% 145.99% 130.55% 195.57% 193.80% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 844,175 873,876 897,540 902,959 885,248 837,952 787,705 1.15%
NOSH 400,329 400,199 400,205 399,751 400,130 400,130 400,155 0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 18.85% 30.86% 37.43% 30.73% 32.79% 34.49% 28.92% -
ROE 2.30% 3.90% 4.34% 3.03% 3.46% 3.66% 2.62% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.73 27.57 26.02 22.29 23.36 22.24 17.84 6.28%
EPS 4.85 8.51 9.74 6.85 7.66 7.67 5.16 -1.02%
DPS 7.50 7.40 10.00 10.00 10.00 15.00 10.00 -4.67%
NAPS 2.1087 2.1836 2.2427 2.2588 2.2124 2.0942 1.9685 1.15%
Adjusted Per Share Value based on latest NOSH - 399,751
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 22.39 23.99 22.64 19.37 20.32 19.34 15.52 6.29%
EPS 4.22 7.40 8.47 5.95 6.66 6.67 4.49 -1.02%
DPS 6.53 6.44 8.70 8.69 8.70 13.05 8.70 -4.66%
NAPS 1.8352 1.8997 1.9512 1.963 1.9245 1.8216 1.7124 1.15%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 6.05 6.30 6.00 4.80 4.50 3.36 2.55 -
P/RPS 23.51 22.85 23.06 21.53 19.26 15.11 14.29 8.64%
P/EPS 124.74 74.03 61.60 70.07 58.75 43.81 49.42 16.66%
EY 0.80 1.35 1.62 1.43 1.70 2.28 2.02 -14.29%
DY 1.24 1.17 1.67 2.08 2.22 4.46 3.92 -17.44%
P/NAPS 2.87 2.89 2.68 2.13 2.03 1.60 1.30 14.09%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 -
Price 6.10 5.85 6.00 4.80 4.62 3.30 2.92 -
P/RPS 23.71 21.22 23.06 21.53 19.78 14.84 16.36 6.37%
P/EPS 125.77 68.74 61.60 70.07 60.31 43.02 56.59 14.22%
EY 0.80 1.45 1.62 1.43 1.66 2.32 1.77 -12.38%
DY 1.23 1.26 1.67 2.08 2.16 4.55 3.42 -15.65%
P/NAPS 2.89 2.68 2.68 2.13 2.09 1.58 1.48 11.78%

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