[BIPORT] YoY 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- 1.47%
YoY- -3.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 117,358 115,449 108,602 104,674 99,533 96,326 86,375 5.23%
PBT 50,432 46,746 35,051 39,913 41,327 23,511 25,525 12.00%
Tax -13,477 -13,190 -12,691 -10,880 -11,203 -3,404 -8,367 8.26%
NP 36,955 33,556 22,360 29,033 30,124 20,107 17,158 13.62%
-
NP to SH 36,955 33,556 22,360 29,033 30,124 20,107 17,158 13.62%
-
Tax Rate 26.72% 28.22% 36.21% 27.26% 27.11% 14.48% 32.78% -
Total Cost 80,403 81,893 86,242 75,641 69,409 76,219 69,217 2.52%
-
Net Worth 845,159 880,894 893,239 903,342 911,841 871,249 816,362 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 60,011 29,596 79,999 39,990 20,002 - 19,994 20.08%
Div Payout % 162.39% 88.20% 357.78% 137.74% 66.40% - 116.53% -
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 845,159 880,894 893,239 903,342 911,841 871,249 816,362 0.57%
NOSH 400,075 399,952 399,999 399,903 400,053 399,820 399,883 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 31.49% 29.07% 20.59% 27.74% 30.27% 20.87% 19.86% -
ROE 4.37% 3.81% 2.50% 3.21% 3.30% 2.31% 2.10% -
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 29.33 28.87 27.15 26.17 24.88 24.09 21.60 5.22%
EPS 9.24 8.39 5.59 7.26 7.53 5.03 4.29 13.62%
DPS 15.00 7.40 20.00 10.00 5.00 0.00 5.00 20.07%
NAPS 2.1125 2.2025 2.2331 2.2589 2.2793 2.1791 2.0415 0.57%
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 25.51 25.10 23.61 22.76 21.64 20.94 18.78 5.23%
EPS 8.03 7.29 4.86 6.31 6.55 4.37 3.73 13.61%
DPS 13.05 6.43 17.39 8.69 4.35 0.00 4.35 20.07%
NAPS 1.8373 1.915 1.9418 1.9638 1.9823 1.894 1.7747 0.57%
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 22.16 19.75 22.47 18.34 17.93 17.43 14.91 6.82%
P/EPS 70.37 67.94 109.12 66.12 59.23 83.52 75.05 -1.06%
EY 1.42 1.47 0.92 1.51 1.69 1.20 1.33 1.09%
DY 2.31 1.30 3.28 2.08 1.12 0.00 1.55 6.86%
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 21.99 18.88 21.36 18.64 19.53 16.44 16.20 5.21%
P/EPS 69.83 64.96 103.76 67.22 64.54 78.74 81.57 -2.55%
EY 1.43 1.54 0.96 1.49 1.55 1.27 1.23 2.54%
DY 2.33 1.36 3.45 2.05 1.03 0.00 1.43 8.46%
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