[BIPORT] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.58%
YoY- 13.7%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 454,246 437,138 441,919 413,243 385,975 383,576 349,861 4.44%
PBT 197,877 169,832 194,188 194,056 176,625 138,301 157,301 3.89%
Tax -50,354 -44,473 -54,772 -51,738 -51,457 -37,265 -48,559 0.60%
NP 147,523 125,359 139,416 142,318 125,168 101,036 108,742 5.21%
-
NP to SH 147,523 125,359 139,416 142,318 125,168 101,036 108,742 5.21%
-
Tax Rate 25.45% 26.19% 28.21% 26.66% 29.13% 26.94% 30.87% -
Total Cost 306,723 311,779 302,503 270,925 260,807 282,540 241,119 4.09%
-
Net Worth 835,543 837,662 876,538 899,828 903,739 897,462 850,708 -0.29%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 119,999 119,212 139,197 119,999 99,994 40,013 99,999 3.08%
Div Payout % 81.34% 95.10% 99.84% 84.32% 79.89% 39.60% 91.96% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 835,543 837,662 876,538 899,828 903,739 897,462 850,708 -0.29%
NOSH 400,087 399,934 399,771 399,888 400,167 400,760 399,712 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 32.48% 28.68% 31.55% 34.44% 32.43% 26.34% 31.08% -
ROE 17.66% 14.97% 15.91% 15.82% 13.85% 11.26% 12.78% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 113.54 109.30 110.54 103.34 96.45 95.71 87.53 4.42%
EPS 36.87 31.34 34.87 35.59 31.28 25.21 27.21 5.19%
DPS 30.00 29.80 34.80 30.00 25.00 10.00 25.00 3.08%
NAPS 2.0884 2.0945 2.1926 2.2502 2.2584 2.2394 2.1283 -0.31%
Adjusted Per Share Value based on latest NOSH - 399,888
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 98.75 95.03 96.07 89.84 83.91 83.39 76.06 4.44%
EPS 32.07 27.25 30.31 30.94 27.21 21.96 23.64 5.21%
DPS 26.09 25.92 30.26 26.09 21.74 8.70 21.74 3.08%
NAPS 1.8164 1.821 1.9055 1.9561 1.9647 1.951 1.8494 -0.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 6.58 6.11 5.40 6.55 4.74 4.86 3.48 -
P/RPS 5.80 5.59 4.88 6.34 4.91 5.08 3.98 6.47%
P/EPS 17.85 19.49 15.48 18.40 15.15 19.28 12.79 5.71%
EY 5.60 5.13 6.46 5.43 6.60 5.19 7.82 -5.41%
DY 4.56 4.88 6.44 4.58 5.27 2.06 7.18 -7.28%
P/NAPS 3.15 2.92 2.46 2.91 2.10 2.17 1.64 11.48%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 25/11/10 26/11/09 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 -
Price 6.60 6.52 5.30 6.40 4.78 4.70 3.72 -
P/RPS 5.81 5.97 4.79 6.19 4.96 4.91 4.25 5.34%
P/EPS 17.90 20.80 15.20 17.98 15.28 18.64 13.67 4.59%
EY 5.59 4.81 6.58 5.56 6.54 5.36 7.31 -4.37%
DY 4.55 4.57 6.57 4.69 5.23 2.13 6.72 -6.28%
P/NAPS 3.16 3.11 2.42 2.84 2.12 2.10 1.75 10.34%

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