[BIPORT] YoY Quarter Result on 31-Mar-2007 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 45.06%
YoY- 7.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 117,863 115,983 118,027 107,041 103,850 106,719 89,799 4.63%
PBT 53,808 63,413 67,434 57,736 55,066 57,389 45,818 2.71%
Tax -13,068 -15,343 -17,656 -15,622 -16,017 -17,650 -12,744 0.41%
NP 40,740 48,070 49,778 42,114 39,049 39,739 33,074 3.53%
-
NP to SH 40,740 48,070 49,778 42,114 39,049 39,739 33,074 3.53%
-
Tax Rate 24.29% 24.20% 26.18% 27.06% 29.09% 30.76% 27.81% -
Total Cost 77,123 67,913 68,249 64,927 64,801 66,980 56,725 5.25%
-
Net Worth 885,085 928,886 943,341 945,545 962,781 883,302 849,765 0.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 40,019 - -
Div Payout % - - - - - 100.70% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 885,085 928,886 943,341 945,545 962,781 883,302 849,765 0.68%
NOSH 399,803 399,916 400,144 399,943 400,092 400,191 399,927 -0.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 34.57% 41.45% 42.18% 39.34% 37.60% 37.24% 36.83% -
ROE 4.60% 5.18% 5.28% 4.45% 4.06% 4.50% 3.89% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 29.48 29.00 29.50 26.76 25.96 26.67 22.45 4.64%
EPS 10.19 12.02 12.44 10.53 9.76 9.93 8.27 3.53%
DPS 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.2138 2.3227 2.3575 2.3642 2.4064 2.2072 2.1248 0.68%
Adjusted Per Share Value based on latest NOSH - 399,943
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 25.62 25.21 25.66 23.27 22.58 23.20 19.52 4.63%
EPS 8.86 10.45 10.82 9.16 8.49 8.64 7.19 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 8.70 0.00 -
NAPS 1.9241 2.0193 2.0507 2.0555 2.093 1.9202 1.8473 0.68%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 6.40 5.75 6.10 4.90 4.74 3.88 3.42 -
P/RPS 21.71 19.83 20.68 18.31 18.26 14.55 15.23 6.08%
P/EPS 62.81 47.84 49.04 46.53 48.57 39.07 41.35 7.21%
EY 1.59 2.09 2.04 2.15 2.06 2.56 2.42 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 2.58 0.00 -
P/NAPS 2.89 2.48 2.59 2.07 1.97 1.76 1.61 10.23%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 20/05/04 -
Price 6.38 6.35 6.45 5.75 4.64 4.20 3.12 -
P/RPS 21.64 21.90 21.87 21.48 17.88 15.75 13.90 7.65%
P/EPS 62.61 52.83 51.85 54.61 47.54 42.30 37.73 8.80%
EY 1.60 1.89 1.93 1.83 2.10 2.36 2.65 -8.06%
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 2.88 2.73 2.74 2.43 1.93 1.90 1.47 11.85%

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