[BIPORT] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 16.87%
YoY- 23.88%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 437,138 441,919 413,243 385,975 383,576 349,861 299,523 6.49%
PBT 169,832 194,188 194,056 176,625 138,301 157,301 134,393 3.97%
Tax -44,473 -54,772 -51,738 -51,457 -37,265 -48,559 -38,421 2.46%
NP 125,359 139,416 142,318 125,168 101,036 108,742 95,972 4.54%
-
NP to SH 125,359 139,416 142,318 125,168 101,036 108,742 95,972 4.54%
-
Tax Rate 26.19% 28.21% 26.66% 29.13% 26.94% 30.87% 28.59% -
Total Cost 311,779 302,503 270,925 260,807 282,540 241,119 203,551 7.35%
-
Net Worth 837,662 876,538 899,828 903,739 897,462 850,708 813,964 0.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 119,212 139,197 119,999 99,994 40,013 99,999 100,062 2.95%
Div Payout % 95.10% 99.84% 84.32% 79.89% 39.60% 91.96% 104.26% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 837,662 876,538 899,828 903,739 897,462 850,708 813,964 0.47%
NOSH 399,934 399,771 399,888 400,167 400,760 399,712 399,864 0.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 28.68% 31.55% 34.44% 32.43% 26.34% 31.08% 32.04% -
ROE 14.97% 15.91% 15.82% 13.85% 11.26% 12.78% 11.79% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 109.30 110.54 103.34 96.45 95.71 87.53 74.91 6.49%
EPS 31.34 34.87 35.59 31.28 25.21 27.21 24.00 4.54%
DPS 29.80 34.80 30.00 25.00 10.00 25.00 25.00 2.96%
NAPS 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 2.0356 0.47%
Adjusted Per Share Value based on latest NOSH - 400,167
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 95.03 96.07 89.84 83.91 83.39 76.06 65.11 6.49%
EPS 27.25 30.31 30.94 27.21 21.96 23.64 20.86 4.55%
DPS 25.92 30.26 26.09 21.74 8.70 21.74 21.75 2.96%
NAPS 1.821 1.9055 1.9561 1.9647 1.951 1.8494 1.7695 0.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 6.11 5.40 6.55 4.74 4.86 3.48 2.91 -
P/RPS 5.59 4.88 6.34 4.91 5.08 3.98 3.88 6.26%
P/EPS 19.49 15.48 18.40 15.15 19.28 12.79 12.12 8.23%
EY 5.13 6.46 5.43 6.60 5.19 7.82 8.25 -7.60%
DY 4.88 6.44 4.58 5.27 2.06 7.18 8.59 -8.98%
P/NAPS 2.92 2.46 2.91 2.10 2.17 1.64 1.43 12.62%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 -
Price 6.52 5.30 6.40 4.78 4.70 3.72 3.08 -
P/RPS 5.97 4.79 6.19 4.96 4.91 4.25 4.11 6.41%
P/EPS 20.80 15.20 17.98 15.28 18.64 13.67 12.83 8.37%
EY 4.81 6.58 5.56 6.54 5.36 7.31 7.79 -7.71%
DY 4.57 6.57 4.69 5.23 2.13 6.72 8.12 -9.12%
P/NAPS 3.11 2.42 2.84 2.12 2.10 1.75 1.51 12.78%

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