[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 21.95%
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 287,250 200,194 106,719 359,813 263,487 178,774 89,799 116.94%
PBT 114,790 99,505 57,389 155,286 131,774 91,414 45,818 84.36%
Tax -33,861 -29,116 -17,650 -43,596 -40,191 -27,650 -12,744 91.72%
NP 80,929 70,389 39,739 111,690 91,583 63,764 33,074 81.48%
-
NP to SH 80,929 70,389 39,739 111,690 91,583 63,764 33,074 81.48%
-
Tax Rate 29.50% 29.26% 30.76% 28.07% 30.50% 30.25% 27.81% -
Total Cost 206,321 129,805 66,980 248,123 171,904 115,010 56,725 136.32%
-
Net Worth 895,859 884,821 883,302 871,781 851,161 837,732 849,765 3.58%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 80,008 79,987 40,019 80,009 79,985 60,003 - -
Div Payout % 98.86% 113.64% 100.70% 71.64% 87.34% 94.10% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 895,859 884,821 883,302 871,781 851,161 837,732 849,765 3.58%
NOSH 400,044 399,937 400,191 400,046 399,925 400,025 399,927 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 28.17% 35.16% 37.24% 31.04% 34.76% 35.67% 36.83% -
ROE 9.03% 7.96% 4.50% 12.81% 10.76% 7.61% 3.89% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 71.80 50.06 26.67 89.94 65.88 44.69 22.45 116.91%
EPS 20.23 17.60 9.93 27.92 22.90 15.94 8.27 81.45%
DPS 20.00 20.00 10.00 20.00 20.00 15.00 0.00 -
NAPS 2.2394 2.2124 2.2072 2.1792 2.1283 2.0942 2.1248 3.56%
Adjusted Per Share Value based on latest NOSH - 399,820
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 62.45 43.52 23.20 78.22 57.28 38.86 19.52 116.96%
EPS 17.59 15.30 8.64 24.28 19.91 13.86 7.19 81.46%
DPS 17.39 17.39 8.70 17.39 17.39 13.04 0.00 -
NAPS 1.9475 1.9235 1.9202 1.8952 1.8504 1.8212 1.8473 3.58%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 4.86 4.50 3.88 4.20 3.48 3.36 3.42 -
P/RPS 6.77 8.99 14.55 4.67 5.28 7.52 15.23 -41.72%
P/EPS 24.02 25.57 39.07 15.04 15.20 21.08 41.35 -30.35%
EY 4.16 3.91 2.56 6.65 6.58 4.74 2.42 43.45%
DY 4.12 4.44 2.58 4.76 5.75 4.46 0.00 -
P/NAPS 2.17 2.03 1.76 1.93 1.64 1.60 1.61 21.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 26/08/05 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 -
Price 4.70 4.62 4.20 3.96 3.72 3.30 3.12 -
P/RPS 6.55 9.23 15.75 4.40 5.65 7.38 13.90 -39.41%
P/EPS 23.23 26.25 42.30 14.18 16.24 20.70 37.73 -27.60%
EY 4.30 3.81 2.36 7.05 6.16 4.83 2.65 38.04%
DY 4.26 4.33 2.38 5.05 5.38 4.55 0.00 -
P/NAPS 2.10 2.09 1.90 1.82 1.75 1.58 1.47 26.81%

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