[BIPORT] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -15.86%
YoY- -14.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 547,355 552,265 529,778 506,210 483,944 514,835 439,047 3.74%
PBT 168,474 192,706 188,173 178,573 181,575 183,287 173,518 -0.49%
Tax -40,906 -49,435 -30,468 -32,184 -10,865 -43,844 -44,760 -1.48%
NP 127,568 143,271 157,705 146,389 170,710 139,443 128,758 -0.15%
-
NP to SH 127,568 143,271 157,705 146,389 170,710 139,443 128,758 -0.15%
-
Tax Rate 24.28% 25.65% 16.19% 18.02% 5.98% 23.92% 25.80% -
Total Cost 419,787 408,994 372,073 359,821 313,234 375,392 310,289 5.16%
-
Net Worth 1,117,201 1,167,249 1,078,700 656,945 660,438 800,181 845,159 4.75%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 73,600 82,800 103,500 89,991 89,999 89,995 120,031 -7.82%
Div Payout % 57.69% 57.79% 65.63% 61.47% 52.72% 64.54% 93.22% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,117,201 1,167,249 1,078,700 656,945 660,438 800,181 845,159 4.75%
NOSH 460,000 460,000 460,000 400,210 400,120 400,090 400,075 2.35%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 23.31% 25.94% 29.77% 28.92% 35.27% 27.08% 29.33% -
ROE 11.42% 12.27% 14.62% 22.28% 25.85% 17.43% 15.23% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.99 120.06 115.17 126.49 120.95 128.68 109.74 1.35%
EPS 27.73 31.15 34.28 36.58 42.66 34.85 32.18 -2.44%
DPS 16.00 18.00 22.50 22.50 22.50 22.50 30.00 -9.94%
NAPS 2.4287 2.5375 2.345 1.6415 1.6506 2.00 2.1125 2.35%
Adjusted Per Share Value based on latest NOSH - 400,210
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 118.99 120.06 115.17 110.05 105.21 111.92 95.45 3.74%
EPS 27.73 31.15 34.28 31.82 37.11 30.31 27.99 -0.15%
DPS 16.00 18.00 22.50 19.56 19.57 19.56 26.09 -7.82%
NAPS 2.4287 2.5375 2.345 1.4281 1.4357 1.7395 1.8373 4.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.18 7.00 7.50 7.00 6.80 6.78 6.50 -
P/RPS 6.03 5.83 6.51 5.53 5.62 5.27 5.92 0.30%
P/EPS 25.89 22.47 21.88 19.14 15.94 19.45 20.20 4.22%
EY 3.86 4.45 4.57 5.23 6.27 5.14 4.95 -4.05%
DY 2.23 2.57 3.00 3.21 3.31 3.32 4.62 -11.42%
P/NAPS 2.96 2.76 3.20 4.26 4.12 3.39 3.08 -0.65%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 16/02/15 28/02/14 26/02/13 28/02/12 28/02/11 25/02/10 -
Price 7.10 7.00 7.50 7.00 7.00 6.56 6.45 -
P/RPS 5.97 5.83 6.51 5.53 5.79 5.10 5.88 0.25%
P/EPS 25.60 22.47 21.88 19.14 16.41 18.82 20.04 4.16%
EY 3.91 4.45 4.57 5.23 6.09 5.31 4.99 -3.98%
DY 2.25 2.57 3.00 3.21 3.21 3.43 4.65 -11.39%
P/NAPS 2.92 2.76 3.20 4.26 4.24 3.28 3.05 -0.72%

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