[BIPORT] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -3.44%
YoY- -0.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 530,633 445,469 439,387 434,358 409,332 379,560 381,232 5.66%
PBT 179,757 182,570 182,124 192,252 191,651 150,616 163,378 1.60%
Tax -42,698 -47,218 -47,861 -53,866 -52,912 -43,520 -45,062 -0.89%
NP 137,059 135,352 134,263 138,386 138,739 107,096 118,316 2.48%
-
NP to SH 137,059 135,352 134,263 138,386 138,739 107,096 118,316 2.48%
-
Tax Rate 23.75% 25.86% 26.28% 28.02% 27.61% 28.89% 27.58% -
Total Cost 393,574 310,117 305,124 295,972 270,593 272,464 262,916 6.95%
-
Net Worth 826,641 828,343 844,175 873,876 897,540 902,959 885,248 -1.13%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 90,007 119,988 89,204 149,603 120,027 59,977 59,998 6.98%
Div Payout % 65.67% 88.65% 66.44% 108.11% 86.51% 56.00% 50.71% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 826,641 828,343 844,175 873,876 897,540 902,959 885,248 -1.13%
NOSH 399,923 399,760 400,329 400,199 400,205 399,751 400,130 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 25.83% 30.38% 30.56% 31.86% 33.89% 28.22% 31.04% -
ROE 16.58% 16.34% 15.90% 15.84% 15.46% 11.86% 13.37% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 132.68 111.43 109.76 108.54 102.28 94.95 95.28 5.67%
EPS 34.27 33.86 33.54 34.58 34.67 26.79 29.57 2.48%
DPS 22.50 30.00 22.30 37.40 30.00 15.00 15.00 6.98%
NAPS 2.067 2.0721 2.1087 2.1836 2.2427 2.2588 2.2124 -1.12%
Adjusted Per Share Value based on latest NOSH - 400,199
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 115.36 96.84 95.52 94.43 88.99 82.51 82.88 5.66%
EPS 29.80 29.42 29.19 30.08 30.16 23.28 25.72 2.48%
DPS 19.57 26.08 19.39 32.52 26.09 13.04 13.04 6.99%
NAPS 1.797 1.8007 1.8352 1.8997 1.9512 1.963 1.9245 -1.13%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 6.69 6.35 6.05 6.30 6.00 4.80 4.50 -
P/RPS 5.04 5.70 5.51 5.80 5.87 5.06 4.72 1.09%
P/EPS 19.52 18.75 18.04 18.22 17.31 17.92 15.22 4.23%
EY 5.12 5.33 5.54 5.49 5.78 5.58 6.57 -4.06%
DY 3.36 4.72 3.69 5.94 5.00 3.13 3.33 0.14%
P/NAPS 3.24 3.06 2.87 2.89 2.68 2.13 2.03 8.10%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 30/08/06 26/08/05 -
Price 6.80 6.86 6.10 5.85 6.00 4.80 4.62 -
P/RPS 5.12 6.16 5.56 5.39 5.87 5.06 4.85 0.90%
P/EPS 19.84 20.26 18.19 16.92 17.31 17.92 15.62 4.06%
EY 5.04 4.94 5.50 5.91 5.78 5.58 6.40 -3.90%
DY 3.31 4.37 3.66 6.39 5.00 3.13 3.25 0.30%
P/NAPS 3.29 3.31 2.89 2.68 2.68 2.13 2.09 7.85%

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