[BIPORT] YoY Quarter Result on 31-Mar-2008 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 122.62%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 121,958 117,863 115,983 118,027 107,041 103,850 106,719 2.24%
PBT 54,895 53,808 63,413 67,434 57,736 55,066 57,389 -0.73%
Tax -14,433 -13,068 -15,343 -17,656 -15,622 -16,017 -17,650 -3.29%
NP 40,462 40,740 48,070 49,778 42,114 39,049 39,739 0.30%
-
NP to SH 40,462 40,740 48,070 49,778 42,114 39,049 39,739 0.30%
-
Tax Rate 26.29% 24.29% 24.20% 26.18% 27.06% 29.09% 30.76% -
Total Cost 81,496 77,123 67,913 68,249 64,927 64,801 66,980 3.32%
-
Net Worth 885,166 885,085 928,886 943,341 945,545 962,781 883,302 0.03%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - 40,019 -
Div Payout % - - - - - - 100.70% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 885,166 885,085 928,886 943,341 945,545 962,781 883,302 0.03%
NOSH 399,822 399,803 399,916 400,144 399,943 400,092 400,191 -0.01%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 33.18% 34.57% 41.45% 42.18% 39.34% 37.60% 37.24% -
ROE 4.57% 4.60% 5.18% 5.28% 4.45% 4.06% 4.50% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.50 29.48 29.00 29.50 26.76 25.96 26.67 2.26%
EPS 10.12 10.19 12.02 12.44 10.53 9.76 9.93 0.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.2139 2.2138 2.3227 2.3575 2.3642 2.4064 2.2072 0.05%
Adjusted Per Share Value based on latest NOSH - 400,144
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 26.51 25.62 25.21 25.66 23.27 22.58 23.20 2.24%
EPS 8.80 8.86 10.45 10.82 9.16 8.49 8.64 0.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.70 -
NAPS 1.9243 1.9241 2.0193 2.0507 2.0555 2.093 1.9202 0.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 6.70 6.40 5.75 6.10 4.90 4.74 3.88 -
P/RPS 21.97 21.71 19.83 20.68 18.31 18.26 14.55 7.10%
P/EPS 66.21 62.81 47.84 49.04 46.53 48.57 39.07 9.18%
EY 1.51 1.59 2.09 2.04 2.15 2.06 2.56 -8.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.58 -
P/NAPS 3.03 2.89 2.48 2.59 2.07 1.97 1.76 9.47%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 26/05/10 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 -
Price 6.70 6.38 6.35 6.45 5.75 4.64 4.20 -
P/RPS 21.97 21.64 21.90 21.87 21.48 17.88 15.75 5.70%
P/EPS 66.21 62.61 52.83 51.85 54.61 47.54 42.30 7.74%
EY 1.51 1.60 1.89 1.93 1.83 2.10 2.36 -7.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.38 -
P/NAPS 3.03 2.88 2.73 2.74 2.43 1.93 1.90 8.08%

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