[BIPORT] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -4.69%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 514,835 439,047 448,766 417,171 391,116 386,783 359,812 6.15%
PBT 183,287 173,518 205,883 189,194 175,211 156,117 155,287 2.80%
Tax -43,844 -44,760 -55,271 -53,549 -51,134 -45,064 -43,596 0.09%
NP 139,443 128,758 150,612 135,645 124,077 111,053 111,691 3.76%
-
NP to SH 139,443 128,758 150,612 135,645 124,077 111,053 111,691 3.76%
-
Tax Rate 23.92% 25.80% 26.85% 28.30% 29.18% 28.87% 28.07% -
Total Cost 375,392 310,289 298,154 281,526 267,039 275,730 248,121 7.14%
-
Net Worth 800,181 845,159 880,894 893,239 903,342 911,841 871,249 -1.40%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 89,995 120,031 88,794 160,009 119,982 100,034 80,005 1.97%
Div Payout % 64.54% 93.22% 58.96% 117.96% 96.70% 90.08% 71.63% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 800,181 845,159 880,894 893,239 903,342 911,841 871,249 -1.40%
NOSH 400,090 400,075 399,952 399,999 399,903 400,053 399,820 0.01%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.08% 29.33% 33.56% 32.52% 31.72% 28.71% 31.04% -
ROE 17.43% 15.23% 17.10% 15.19% 13.74% 12.18% 12.82% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 128.68 109.74 112.20 104.29 97.80 96.68 89.99 6.13%
EPS 34.85 32.18 37.66 33.91 31.03 27.76 27.94 3.75%
DPS 22.50 30.00 22.20 40.00 30.00 25.00 20.00 1.98%
NAPS 2.00 2.1125 2.2025 2.2331 2.2589 2.2793 2.1791 -1.41%
Adjusted Per Share Value based on latest NOSH - 399,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 111.92 95.45 97.56 90.69 85.03 84.08 78.22 6.14%
EPS 30.31 27.99 32.74 29.49 26.97 24.14 24.28 3.76%
DPS 19.56 26.09 19.30 34.78 26.08 21.75 17.39 1.97%
NAPS 1.7395 1.8373 1.915 1.9418 1.9638 1.9823 1.894 -1.40%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 6.78 6.50 5.70 6.10 4.80 4.46 4.20 -
P/RPS 5.27 5.92 5.08 5.85 4.91 4.61 4.67 2.03%
P/EPS 19.45 20.20 15.14 17.99 15.47 16.07 15.03 4.38%
EY 5.14 4.95 6.61 5.56 6.46 6.22 6.65 -4.20%
DY 3.32 4.62 3.89 6.56 6.25 5.61 4.76 -5.82%
P/NAPS 3.39 3.08 2.59 2.73 2.12 1.96 1.93 9.83%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 23/02/06 28/02/05 -
Price 6.56 6.45 5.45 5.80 4.88 4.86 3.96 -
P/RPS 5.10 5.88 4.86 5.56 4.99 5.03 4.40 2.48%
P/EPS 18.82 20.04 14.47 17.10 15.73 17.51 14.18 4.82%
EY 5.31 4.99 6.91 5.85 6.36 5.71 7.05 -4.61%
DY 3.43 4.65 4.07 6.90 6.15 5.14 5.05 -6.24%
P/NAPS 3.28 3.05 2.47 2.60 2.16 2.13 1.82 10.30%

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