[BIPORT] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 2.71%
YoY- -14.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 506,210 483,944 514,835 439,047 448,766 417,171 391,116 4.38%
PBT 178,573 181,575 183,287 173,518 205,883 189,194 175,211 0.31%
Tax -32,184 -10,865 -43,844 -44,760 -55,271 -53,549 -51,134 -7.41%
NP 146,389 170,710 139,443 128,758 150,612 135,645 124,077 2.79%
-
NP to SH 146,389 170,710 139,443 128,758 150,612 135,645 124,077 2.79%
-
Tax Rate 18.02% 5.98% 23.92% 25.80% 26.85% 28.30% 29.18% -
Total Cost 359,821 313,234 375,392 310,289 298,154 281,526 267,039 5.09%
-
Net Worth 656,945 660,438 800,181 845,159 880,894 893,239 903,342 -5.16%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 89,991 89,999 89,995 120,031 88,794 160,009 119,982 -4.67%
Div Payout % 61.47% 52.72% 64.54% 93.22% 58.96% 117.96% 96.70% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 656,945 660,438 800,181 845,159 880,894 893,239 903,342 -5.16%
NOSH 400,210 400,120 400,090 400,075 399,952 399,999 399,903 0.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 28.92% 35.27% 27.08% 29.33% 33.56% 32.52% 31.72% -
ROE 22.28% 25.85% 17.43% 15.23% 17.10% 15.19% 13.74% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 126.49 120.95 128.68 109.74 112.20 104.29 97.80 4.37%
EPS 36.58 42.66 34.85 32.18 37.66 33.91 31.03 2.77%
DPS 22.50 22.50 22.50 30.00 22.20 40.00 30.00 -4.67%
NAPS 1.6415 1.6506 2.00 2.1125 2.2025 2.2331 2.2589 -5.17%
Adjusted Per Share Value based on latest NOSH - 400,075
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 110.10 105.26 111.98 95.49 97.61 90.73 85.07 4.38%
EPS 31.84 37.13 30.33 28.00 32.76 29.50 26.99 2.78%
DPS 19.57 19.57 19.57 26.11 19.31 34.80 26.10 -4.68%
NAPS 1.4289 1.4365 1.7404 1.8382 1.9159 1.9428 1.9648 -5.16%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 7.00 6.80 6.78 6.50 5.70 6.10 4.80 -
P/RPS 5.53 5.62 5.27 5.92 5.08 5.85 4.91 1.99%
P/EPS 19.14 15.94 19.45 20.20 15.14 17.99 15.47 3.60%
EY 5.23 6.27 5.14 4.95 6.61 5.56 6.46 -3.45%
DY 3.21 3.31 3.32 4.62 3.89 6.56 6.25 -10.50%
P/NAPS 4.26 4.12 3.39 3.08 2.59 2.73 2.12 12.32%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 28/02/11 25/02/10 26/02/09 28/02/08 27/02/07 -
Price 7.00 7.00 6.56 6.45 5.45 5.80 4.88 -
P/RPS 5.53 5.79 5.10 5.88 4.86 5.56 4.99 1.72%
P/EPS 19.14 16.41 18.82 20.04 14.47 17.10 15.73 3.32%
EY 5.23 6.09 5.31 4.99 6.91 5.85 6.36 -3.20%
DY 3.21 3.21 3.43 4.65 4.07 6.90 6.15 -10.26%
P/NAPS 4.26 4.24 3.28 3.05 2.47 2.60 2.16 11.97%

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