[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 92.79%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 106,719 359,813 263,487 178,774 89,799 309,642 223,266 -38.83%
PBT 57,389 155,286 131,774 91,414 45,818 128,216 102,691 -32.12%
Tax -17,650 -43,596 -40,191 -27,650 -12,744 -37,584 -29,219 -28.51%
NP 39,739 111,690 91,583 63,764 33,074 90,632 73,472 -33.59%
-
NP to SH 39,739 111,690 91,583 63,764 33,074 90,632 73,472 -33.59%
-
Tax Rate 30.76% 28.07% 30.50% 30.25% 27.81% 29.31% 28.45% -
Total Cost 66,980 248,123 171,904 115,010 56,725 219,010 149,794 -41.49%
-
Net Worth 883,302 871,781 851,161 837,732 849,765 816,482 814,162 5.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 40,019 80,009 79,985 60,003 - 59,991 39,996 0.03%
Div Payout % 100.70% 71.64% 87.34% 94.10% - 66.19% 54.44% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 883,302 871,781 851,161 837,732 849,765 816,482 814,162 5.57%
NOSH 400,191 400,046 399,925 400,025 399,927 399,942 399,961 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 37.24% 31.04% 34.76% 35.67% 36.83% 29.27% 32.91% -
ROE 4.50% 12.81% 10.76% 7.61% 3.89% 11.10% 9.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.67 89.94 65.88 44.69 22.45 77.42 55.82 -38.85%
EPS 9.93 27.92 22.90 15.94 8.27 22.66 18.37 -33.61%
DPS 10.00 20.00 20.00 15.00 0.00 15.00 10.00 0.00%
NAPS 2.2072 2.1792 2.1283 2.0942 2.1248 2.0415 2.0356 5.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.20 78.22 57.28 38.86 19.52 67.31 48.54 -38.84%
EPS 8.64 24.28 19.91 13.86 7.19 19.70 15.97 -33.57%
DPS 8.70 17.39 17.39 13.04 0.00 13.04 8.69 0.07%
NAPS 1.9202 1.8952 1.8504 1.8212 1.8473 1.775 1.7699 5.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.88 4.20 3.48 3.36 3.42 3.22 2.91 -
P/RPS 14.55 4.67 5.28 7.52 15.23 4.16 5.21 98.18%
P/EPS 39.07 15.04 15.20 21.08 41.35 14.21 15.84 82.45%
EY 2.56 6.65 6.58 4.74 2.42 7.04 6.31 -45.16%
DY 2.58 4.76 5.75 4.46 0.00 4.66 3.44 -17.43%
P/NAPS 1.76 1.93 1.64 1.60 1.61 1.58 1.43 14.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 -
Price 4.20 3.96 3.72 3.30 3.12 3.50 3.08 -
P/RPS 15.75 4.40 5.65 7.38 13.90 4.52 5.52 101.04%
P/EPS 42.30 14.18 16.24 20.70 37.73 15.44 16.77 85.19%
EY 2.36 7.05 6.16 4.83 2.65 6.47 5.96 -46.04%
DY 2.38 5.05 5.38 4.55 0.00 4.29 3.25 -18.73%
P/NAPS 1.90 1.82 1.75 1.58 1.47 1.71 1.51 16.53%

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