[BIPORT] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.28%
YoY- 24.59%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 545,085 540,508 528,871 495,471 536,533 454,246 437,138 3.74%
PBT 169,516 190,929 183,641 177,291 173,653 197,877 169,832 -0.03%
Tax -46,872 -31,283 -47,087 -3,300 -34,007 -50,354 -44,473 0.87%
NP 122,644 159,646 136,554 173,991 139,646 147,523 125,359 -0.36%
-
NP to SH 122,644 159,646 136,554 173,991 139,646 147,523 125,359 -0.36%
-
Tax Rate 27.65% 16.38% 25.64% 1.86% 19.58% 25.45% 26.19% -
Total Cost 422,441 380,862 392,317 321,480 396,887 306,723 311,779 5.19%
-
Net Worth 1,165,225 1,157,175 1,141,536 653,945 835,773 835,543 837,662 5.65%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 73,600 89,700 99,015 89,984 89,997 119,999 119,212 -7.71%
Div Payout % 60.01% 56.19% 72.51% 51.72% 64.45% 81.34% 95.10% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,165,225 1,157,175 1,141,536 653,945 835,773 835,543 837,662 5.65%
NOSH 460,000 460,000 460,000 399,795 399,948 400,087 399,934 2.35%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 22.50% 29.54% 25.82% 35.12% 26.03% 32.48% 28.68% -
ROE 10.53% 13.80% 11.96% 26.61% 16.71% 17.66% 14.97% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 118.50 117.50 114.97 123.93 134.15 113.54 109.30 1.35%
EPS 26.66 34.71 29.69 43.52 34.92 36.87 31.34 -2.65%
DPS 16.00 19.50 21.53 22.50 22.50 30.00 29.80 -9.84%
NAPS 2.5331 2.5156 2.4816 1.6357 2.0897 2.0884 2.0945 3.21%
Adjusted Per Share Value based on latest NOSH - 399,795
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 118.56 117.56 115.03 107.76 116.70 98.80 95.08 3.74%
EPS 26.68 34.72 29.70 37.84 30.37 32.09 27.27 -0.36%
DPS 16.01 19.51 21.54 19.57 19.57 26.10 25.93 -7.71%
NAPS 2.5344 2.5169 2.4828 1.4223 1.8178 1.8173 1.8219 5.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.50 7.00 7.72 7.10 6.60 6.58 6.11 -
P/RPS 5.49 5.96 6.71 5.73 4.92 5.80 5.59 -0.30%
P/EPS 24.38 20.17 26.01 16.31 18.90 17.85 19.49 3.79%
EY 4.10 4.96 3.85 6.13 5.29 5.60 5.13 -3.66%
DY 2.46 2.79 2.79 3.17 3.41 4.56 4.88 -10.78%
P/NAPS 2.57 2.78 3.11 4.34 3.16 3.15 2.92 -2.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 25/11/10 26/11/09 -
Price 6.83 6.97 7.55 7.10 6.60 6.60 6.52 -
P/RPS 5.76 5.93 6.57 5.73 4.92 5.81 5.97 -0.59%
P/EPS 25.62 20.08 25.43 16.31 18.90 17.90 20.80 3.53%
EY 3.90 4.98 3.93 6.13 5.29 5.59 4.81 -3.43%
DY 2.34 2.80 2.85 3.17 3.41 4.55 4.57 -10.55%
P/NAPS 2.70 2.77 3.04 4.34 3.16 3.16 3.11 -2.32%

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