[BIPORT] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -9.83%
YoY- -2.98%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 493,497 530,633 445,469 439,387 434,358 409,332 379,560 4.46%
PBT 180,200 179,757 182,570 182,124 192,252 191,651 150,616 3.03%
Tax 1,562 -42,698 -47,218 -47,861 -53,866 -52,912 -43,520 -
NP 181,762 137,059 135,352 134,263 138,386 138,739 107,096 9.20%
-
NP to SH 181,762 137,059 135,352 134,263 138,386 138,739 107,096 9.20%
-
Tax Rate -0.87% 23.75% 25.86% 26.28% 28.02% 27.61% 28.89% -
Total Cost 311,735 393,574 310,117 305,124 295,972 270,593 272,464 2.26%
-
Net Worth 652,799 826,641 828,343 844,175 873,876 897,540 902,959 -5.25%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 89,995 90,007 119,988 89,204 149,603 120,027 59,977 6.99%
Div Payout % 49.51% 65.67% 88.65% 66.44% 108.11% 86.51% 56.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 652,799 826,641 828,343 844,175 873,876 897,540 902,959 -5.25%
NOSH 399,876 399,923 399,760 400,329 400,199 400,205 399,751 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 36.83% 25.83% 30.38% 30.56% 31.86% 33.89% 28.22% -
ROE 27.84% 16.58% 16.34% 15.90% 15.84% 15.46% 11.86% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 123.41 132.68 111.43 109.76 108.54 102.28 94.95 4.46%
EPS 45.45 34.27 33.86 33.54 34.58 34.67 26.79 9.20%
DPS 22.50 22.50 30.00 22.30 37.40 30.00 15.00 6.98%
NAPS 1.6325 2.067 2.0721 2.1087 2.1836 2.2427 2.2588 -5.26%
Adjusted Per Share Value based on latest NOSH - 400,329
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 107.28 115.36 96.84 95.52 94.43 88.99 82.51 4.46%
EPS 39.51 29.80 29.42 29.19 30.08 30.16 23.28 9.20%
DPS 19.56 19.57 26.08 19.39 32.52 26.09 13.04 6.98%
NAPS 1.4191 1.797 1.8007 1.8352 1.8997 1.9512 1.963 -5.25%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 7.00 6.69 6.35 6.05 6.30 6.00 4.80 -
P/RPS 5.67 5.04 5.70 5.51 5.80 5.87 5.06 1.91%
P/EPS 15.40 19.52 18.75 18.04 18.22 17.31 17.92 -2.49%
EY 6.49 5.12 5.33 5.54 5.49 5.78 5.58 2.54%
DY 3.21 3.36 4.72 3.69 5.94 5.00 3.13 0.42%
P/NAPS 4.29 3.24 3.06 2.87 2.89 2.68 2.13 12.36%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 27/08/10 27/08/09 29/08/08 29/08/07 30/08/06 -
Price 7.01 6.80 6.86 6.10 5.85 6.00 4.80 -
P/RPS 5.68 5.12 6.16 5.56 5.39 5.87 5.06 1.94%
P/EPS 15.42 19.84 20.26 18.19 16.92 17.31 17.92 -2.47%
EY 6.48 5.04 4.94 5.50 5.91 5.78 5.58 2.52%
DY 3.21 3.31 4.37 3.66 6.39 5.00 3.13 0.42%
P/NAPS 4.29 3.29 3.31 2.89 2.68 2.68 2.13 12.36%

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