[BIPORT] YoY 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- -18.16%
YoY- 71.71%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 123,341 119,519 119,257 107,554 103,012 110,347 104,146 2.85%
PBT 32,940 34,058 40,370 44,987 26,330 46,068 52,708 -7.52%
Tax -8,850 4,931 -9,136 -11,647 -6,914 -12,011 -13,728 -7.04%
NP 24,090 38,989 31,234 33,340 19,416 34,057 38,980 -7.70%
-
NP to SH 24,090 38,989 31,234 33,340 19,416 34,057 38,980 -7.70%
-
Tax Rate 26.87% -14.48% 22.63% 25.89% 26.26% 26.07% 26.05% -
Total Cost 99,251 80,530 88,023 74,214 83,596 76,290 65,166 7.25%
-
Net Worth 1,177,784 652,799 826,641 828,343 844,175 873,876 897,540 4.62%
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 29,990 29,994 29,982 30,024 29,614 40,020 -2.44%
Div Payout % 143.21% 76.92% 96.03% 89.93% 154.64% 86.96% 102.67% -
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 1,177,784 652,799 826,641 828,343 844,175 873,876 897,540 4.62%
NOSH 460,000 399,876 399,923 399,760 400,329 400,199 400,205 2.34%
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 19.53% 32.62% 26.19% 31.00% 18.85% 30.86% 37.43% -
ROE 2.05% 5.97% 3.78% 4.02% 2.30% 3.90% 4.34% -
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 26.81 29.89 29.82 26.90 25.73 27.57 26.02 0.49%
EPS 5.73 9.75 7.81 8.34 4.85 8.51 9.74 -8.45%
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 26.83 26.00 25.94 23.39 22.41 24.00 22.65 2.86%
EPS 5.24 8.48 6.79 7.25 4.22 7.41 8.48 -7.70%
DPS 7.50 6.52 6.52 6.52 6.53 6.44 8.70 -2.44%
NAPS 2.5617 1.4198 1.7979 1.8016 1.8361 1.9007 1.9521 4.62%
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 26.78 23.42 22.43 23.60 23.51 22.85 23.06 2.52%
P/EPS 137.10 71.79 85.66 76.14 124.74 74.03 61.60 14.25%
EY 0.73 1.39 1.17 1.31 0.80 1.35 1.62 -12.43%
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 29.02 23.45 22.80 25.50 23.71 21.22 23.06 3.90%
P/EPS 148.56 71.90 87.07 82.25 125.77 68.74 61.60 15.78%
EY 0.67 1.39 1.15 1.22 0.80 1.45 1.62 -13.67%
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