[BIPORT] QoQ Cumulative 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- 23.36%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 263,487 178,774 89,799 309,642 223,266 148,457 77,050 126.47%
PBT 131,774 91,414 45,818 128,216 102,691 71,345 37,423 130.92%
Tax -40,191 -27,650 -12,744 -37,584 -29,219 -24,464 -11,190 133.98%
NP 91,583 63,764 33,074 90,632 73,472 46,881 26,233 129.60%
-
NP to SH 91,583 63,764 33,074 90,632 73,472 46,881 26,233 129.60%
-
Tax Rate 30.50% 30.25% 27.81% 29.31% 28.45% 34.29% 29.90% -
Total Cost 171,904 115,010 56,725 219,010 149,794 101,576 50,817 124.84%
-
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 79,985 60,003 - 59,991 39,996 40,000 - -
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 10.76% 7.61% 3.89% 11.10% 9.02% 5.95% 3.30% -
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 65.88 44.69 22.45 77.42 55.82 37.11 19.27 126.43%
EPS 22.90 15.94 8.27 22.66 18.37 11.72 6.56 129.59%
DPS 20.00 15.00 0.00 15.00 10.00 10.00 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 57.28 38.86 19.52 67.31 48.54 32.27 16.75 126.47%
EPS 19.91 13.86 7.19 19.70 15.97 10.19 5.70 129.68%
DPS 17.39 13.04 0.00 13.04 8.69 8.70 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 5.28 7.52 15.23 4.16 5.21 6.87 11.47 -40.29%
P/EPS 15.20 21.08 41.35 14.21 15.84 21.76 33.69 -41.08%
EY 6.58 4.74 2.42 7.04 6.31 4.60 2.97 69.70%
DY 5.75 4.46 0.00 4.66 3.44 3.92 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 5.65 7.38 13.90 4.52 5.52 7.87 12.72 -41.69%
P/EPS 16.24 20.70 37.73 15.44 16.77 24.91 37.35 -42.51%
EY 6.16 4.83 2.65 6.47 5.96 4.01 2.68 73.90%
DY 5.38 4.55 0.00 4.29 3.25 3.42 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