[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 77.13%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,850 386,784 287,250 200,194 106,719 359,813 263,487 -46.27%
PBT 55,066 156,118 114,790 99,505 57,389 155,286 131,774 -44.13%
Tax -16,017 -45,065 -33,861 -29,116 -17,650 -43,596 -40,191 -45.87%
NP 39,049 111,053 80,929 70,389 39,739 111,690 91,583 -43.37%
-
NP to SH 39,049 111,053 80,929 70,389 39,739 111,690 91,583 -43.37%
-
Tax Rate 29.09% 28.87% 29.50% 29.26% 30.76% 28.07% 30.50% -
Total Cost 64,801 275,731 206,321 129,805 66,980 248,123 171,904 -47.84%
-
Net Worth 962,781 911,826 895,859 884,821 883,302 871,781 851,161 8.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 100,011 80,008 79,987 40,019 80,009 79,985 -
Div Payout % - 90.06% 98.86% 113.64% 100.70% 71.64% 87.34% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 962,781 911,826 895,859 884,821 883,302 871,781 851,161 8.56%
NOSH 400,092 400,046 400,044 399,937 400,191 400,046 399,925 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 37.60% 28.71% 28.17% 35.16% 37.24% 31.04% 34.76% -
ROE 4.06% 12.18% 9.03% 7.96% 4.50% 12.81% 10.76% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.96 96.68 71.80 50.06 26.67 89.94 65.88 -46.28%
EPS 9.76 27.76 20.23 17.60 9.93 27.92 22.90 -43.39%
DPS 0.00 25.00 20.00 20.00 10.00 20.00 20.00 -
NAPS 2.4064 2.2793 2.2394 2.2124 2.2072 2.1792 2.1283 8.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.58 84.08 62.45 43.52 23.20 78.22 57.28 -46.26%
EPS 8.49 24.14 17.59 15.30 8.64 24.28 19.91 -43.37%
DPS 0.00 21.74 17.39 17.39 8.70 17.39 17.39 -
NAPS 2.093 1.9822 1.9475 1.9235 1.9202 1.8952 1.8504 8.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.74 4.46 4.86 4.50 3.88 4.20 3.48 -
P/RPS 18.26 4.61 6.77 8.99 14.55 4.67 5.28 128.86%
P/EPS 48.57 16.07 24.02 25.57 39.07 15.04 15.20 117.09%
EY 2.06 6.22 4.16 3.91 2.56 6.65 6.58 -53.92%
DY 0.00 5.61 4.12 4.44 2.58 4.76 5.75 -
P/NAPS 1.97 1.96 2.17 2.03 1.76 1.93 1.64 13.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 4.64 4.86 4.70 4.62 4.20 3.96 3.72 -
P/RPS 17.88 5.03 6.55 9.23 15.75 4.40 5.65 115.70%
P/EPS 47.54 17.51 23.23 26.25 42.30 14.18 16.24 104.77%
EY 2.10 5.71 4.30 3.81 2.36 7.05 6.16 -51.23%
DY 0.00 5.14 4.26 4.33 2.38 5.05 5.38 -
P/NAPS 1.93 2.13 2.10 2.09 1.90 1.82 1.75 6.75%

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