[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -14.94%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 428,164 391,116 381,922 385,942 415,400 386,784 383,000 7.72%
PBT 230,944 175,212 180,398 188,008 220,264 156,118 153,053 31.58%
Tax -62,488 -51,135 -53,673 -55,144 -64,068 -45,065 -45,148 24.21%
NP 168,456 124,077 126,725 132,864 156,196 111,053 107,905 34.61%
-
NP to SH 168,456 124,077 126,725 132,864 156,196 111,053 107,905 34.61%
-
Tax Rate 27.06% 29.18% 29.75% 29.33% 29.09% 28.87% 29.50% -
Total Cost 259,708 267,039 255,197 253,078 259,204 275,731 275,094 -3.76%
-
Net Worth 945,545 903,538 903,397 903,411 962,781 911,826 895,859 3.66%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 119,997 106,671 79,990 - 100,011 106,678 -
Div Payout % - 96.71% 84.18% 60.20% - 90.06% 98.86% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 945,545 903,538 903,397 903,411 962,781 911,826 895,859 3.66%
NOSH 399,943 399,990 400,016 399,951 400,092 400,046 400,044 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 39.34% 31.72% 33.18% 34.43% 37.60% 28.71% 28.17% -
ROE 17.82% 13.73% 14.03% 14.71% 16.22% 12.18% 12.04% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 107.06 97.78 95.48 96.50 103.83 96.68 95.74 7.74%
EPS 42.12 31.02 31.68 33.22 39.04 27.76 26.97 34.64%
DPS 0.00 30.00 26.67 20.00 0.00 25.00 26.67 -
NAPS 2.3642 2.2589 2.2584 2.2588 2.4064 2.2793 2.2394 3.68%
Adjusted Per Share Value based on latest NOSH - 399,751
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 93.08 85.03 83.03 83.90 90.30 84.08 83.26 7.72%
EPS 36.62 26.97 27.55 28.88 33.96 24.14 23.46 34.59%
DPS 0.00 26.09 23.19 17.39 0.00 21.74 23.19 -
NAPS 2.0555 1.9642 1.9639 1.9639 2.093 1.9822 1.9475 3.66%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 4.90 4.80 4.74 4.80 4.74 4.46 4.86 -
P/RPS 4.58 4.91 4.96 4.97 4.57 4.61 5.08 -6.68%
P/EPS 11.63 15.47 14.96 14.45 12.14 16.07 18.02 -25.33%
EY 8.60 6.46 6.68 6.92 8.24 6.22 5.55 33.94%
DY 0.00 6.25 5.63 4.17 0.00 5.61 5.49 -
P/NAPS 2.07 2.12 2.10 2.13 1.97 1.96 2.17 -3.09%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 27/02/07 30/11/06 30/08/06 31/05/06 23/02/06 25/11/05 -
Price 5.75 4.88 4.78 4.80 4.64 4.86 4.70 -
P/RPS 5.37 4.99 5.01 4.97 4.47 5.03 4.91 6.15%
P/EPS 13.65 15.73 15.09 14.45 11.89 17.51 17.42 -15.01%
EY 7.33 6.36 6.63 6.92 8.41 5.71 5.74 17.72%
DY 0.00 6.15 5.58 4.17 0.00 5.14 5.67 -
P/NAPS 2.43 2.16 2.12 2.13 1.93 2.13 2.10 10.22%

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