[BIPORT] QoQ Cumulative 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- 70.12%
YoY- -5.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 107,041 391,116 286,442 192,971 103,850 386,784 287,250 -48.24%
PBT 57,736 175,212 135,299 94,004 55,066 156,118 114,790 -36.78%
Tax -15,622 -51,135 -40,255 -27,572 -16,017 -45,065 -33,861 -40.32%
NP 42,114 124,077 95,044 66,432 39,049 111,053 80,929 -35.32%
-
NP to SH 42,114 124,077 95,044 66,432 39,049 111,053 80,929 -35.32%
-
Tax Rate 27.06% 29.18% 29.75% 29.33% 29.09% 28.87% 29.50% -
Total Cost 64,927 267,039 191,398 126,539 64,801 275,731 206,321 -53.76%
-
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 80,003 39,995 - 100,011 80,008 -
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 4.45% 13.73% 10.52% 7.35% 4.06% 12.18% 9.03% -
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 26.76 97.78 71.61 48.25 25.96 96.68 71.80 -48.24%
EPS 10.53 31.02 23.76 16.61 9.76 27.76 20.23 -35.31%
DPS 0.00 30.00 20.00 10.00 0.00 25.00 20.00 -
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 23.27 85.03 62.27 41.95 22.58 84.08 62.45 -48.24%
EPS 9.16 26.97 20.66 14.44 8.49 24.14 17.59 -35.29%
DPS 0.00 26.09 17.39 8.69 0.00 21.74 17.39 -
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 18.31 4.91 6.62 9.95 18.26 4.61 6.77 94.23%
P/EPS 46.53 15.47 19.95 28.90 48.57 16.07 24.02 55.45%
EY 2.15 6.46 5.01 3.46 2.06 6.22 4.16 -35.62%
DY 0.00 6.25 4.22 2.08 0.00 5.61 4.12 -
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 21.48 4.99 6.68 9.95 17.88 5.03 6.55 120.89%
P/EPS 54.61 15.73 20.12 28.90 47.54 17.51 23.23 76.89%
EY 1.83 6.36 4.97 3.46 2.10 5.71 4.30 -43.45%
DY 0.00 6.15 4.18 2.08 0.00 5.14 4.26 -
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