[BIPORT] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 51.97%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 136,097 125,358 177,947 117,358 115,449 108,602 104,674 4.46%
PBT 45,046 43,764 35,842 50,432 46,746 35,051 39,913 2.03%
Tax -12,709 16,175 -6,967 -13,477 -13,190 -12,691 -10,880 2.62%
NP 32,337 59,939 28,875 36,955 33,556 22,360 29,033 1.81%
-
NP to SH 32,337 59,939 28,875 36,955 33,556 22,360 29,033 1.81%
-
Tax Rate 28.21% -36.96% 19.44% 26.72% 28.22% 36.21% 27.26% -
Total Cost 103,760 65,419 149,072 80,403 81,893 86,242 75,641 5.40%
-
Net Worth 656,945 660,438 800,181 845,159 880,894 893,239 903,342 -5.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 30,015 30,009 30,006 60,011 29,596 79,999 39,990 -4.66%
Div Payout % 92.82% 50.07% 103.92% 162.39% 88.20% 357.78% 137.74% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 656,945 660,438 800,181 845,159 880,894 893,239 903,342 -5.16%
NOSH 400,210 400,120 400,090 400,075 399,952 399,999 399,903 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 23.76% 47.81% 16.23% 31.49% 29.07% 20.59% 27.74% -
ROE 4.92% 9.08% 3.61% 4.37% 3.81% 2.50% 3.21% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 34.01 31.33 44.48 29.33 28.87 27.15 26.17 4.45%
EPS 8.08 14.98 7.22 9.24 8.39 5.59 7.26 1.79%
DPS 7.50 7.50 7.50 15.00 7.40 20.00 10.00 -4.67%
NAPS 1.6415 1.6506 2.00 2.1125 2.2025 2.2331 2.2589 -5.17%
Adjusted Per Share Value based on latest NOSH - 400,075
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 29.59 27.25 38.68 25.51 25.10 23.61 22.76 4.46%
EPS 7.03 13.03 6.28 8.03 7.29 4.86 6.31 1.81%
DPS 6.53 6.52 6.52 13.05 6.43 17.39 8.69 -4.64%
NAPS 1.4281 1.4357 1.7395 1.8373 1.915 1.9418 1.9638 -5.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.00 6.80 6.78 6.50 5.70 6.10 4.80 -
P/RPS 20.58 21.70 15.24 22.16 19.75 22.47 18.34 1.93%
P/EPS 86.63 45.39 93.94 70.37 67.94 109.12 66.12 4.60%
EY 1.15 2.20 1.06 1.42 1.47 0.92 1.51 -4.43%
DY 1.07 1.10 1.11 2.31 1.30 3.28 2.08 -10.47%
P/NAPS 4.26 4.12 3.39 3.08 2.59 2.73 2.12 12.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 7.00 7.00 6.56 6.45 5.45 5.80 4.88 -
P/RPS 20.58 22.34 14.75 21.99 18.88 21.36 18.64 1.66%
P/EPS 86.63 46.73 90.90 69.83 64.96 103.76 67.22 4.31%
EY 1.15 2.14 1.10 1.43 1.54 0.96 1.49 -4.22%
DY 1.07 1.07 1.14 2.33 1.36 3.45 2.05 -10.26%
P/NAPS 4.26 4.24 3.28 3.05 2.47 2.60 2.16 11.97%

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