[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -7.48%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 351,316 357,548 359,196 309,642 297,688 296,914 308,200 9.09%
PBT 175,698 182,828 183,272 128,216 136,921 142,690 149,692 11.23%
Tax -53,588 -55,300 -50,976 -37,584 -38,958 -48,928 -44,760 12.71%
NP 122,110 127,528 132,296 90,632 97,962 93,762 104,932 10.60%
-
NP to SH 122,110 127,528 132,296 90,632 97,962 93,762 104,932 10.60%
-
Tax Rate 30.50% 30.25% 27.81% 29.31% 28.45% 34.29% 29.90% -
Total Cost 229,205 230,020 226,900 219,010 199,725 203,152 203,268 8.31%
-
Net Worth 851,161 837,732 849,765 816,482 814,162 787,416 795,107 4.63%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 106,646 120,007 - 59,991 53,328 80,001 - -
Div Payout % 87.34% 94.10% - 66.19% 54.44% 85.32% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 851,161 837,732 849,765 816,482 814,162 787,416 795,107 4.63%
NOSH 399,925 400,025 399,927 399,942 399,961 400,008 399,893 0.00%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 34.76% 35.67% 36.83% 29.27% 32.91% 31.58% 34.05% -
ROE 14.35% 15.22% 15.57% 11.10% 12.03% 11.91% 13.20% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 87.85 89.38 89.82 77.42 74.43 74.23 77.07 9.09%
EPS 30.53 31.88 33.08 22.66 24.49 23.44 26.24 10.59%
DPS 26.67 30.00 0.00 15.00 13.33 20.00 0.00 -
NAPS 2.1283 2.0942 2.1248 2.0415 2.0356 1.9685 1.9883 4.62%
Adjusted Per Share Value based on latest NOSH - 399,883
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 76.37 77.73 78.09 67.31 64.71 64.55 67.00 9.09%
EPS 26.55 27.72 28.76 19.70 21.30 20.38 22.81 10.62%
DPS 23.18 26.09 0.00 13.04 11.59 17.39 0.00 -
NAPS 1.8504 1.8212 1.8473 1.775 1.7699 1.7118 1.7285 4.63%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.48 3.36 3.42 3.22 2.91 2.55 2.21 -
P/RPS 3.96 3.76 3.81 4.16 3.91 3.44 2.87 23.86%
P/EPS 11.40 10.54 10.34 14.21 11.88 10.88 8.42 22.31%
EY 8.77 9.49 9.67 7.04 8.42 9.19 11.87 -18.22%
DY 7.66 8.93 0.00 4.66 4.58 7.84 0.00 -
P/NAPS 1.64 1.60 1.61 1.58 1.43 1.30 1.11 29.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 -
Price 3.72 3.30 3.12 3.50 3.08 2.92 2.45 -
P/RPS 4.23 3.69 3.47 4.52 4.14 3.93 3.18 20.88%
P/EPS 12.18 10.35 9.43 15.44 12.58 12.46 9.34 19.30%
EY 8.21 9.66 10.60 6.47 7.95 8.03 10.71 -16.19%
DY 7.17 9.09 0.00 4.29 4.33 6.85 0.00 -
P/NAPS 1.75 1.58 1.47 1.71 1.51 1.48 1.23 26.41%

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