[BIPORT] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.35%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 93,475 106,719 96,326 84,712 88,975 89,799 86,375 5.41%
PBT 42,116 57,389 23,511 40,362 45,596 45,818 25,525 39.67%
Tax -11,466 -17,650 -3,404 -12,542 -14,906 -12,744 -8,367 23.39%
NP 30,650 39,739 20,107 27,820 30,690 33,074 17,158 47.27%
-
NP to SH 30,650 39,739 20,107 27,820 30,690 33,074 17,158 47.27%
-
Tax Rate 27.22% 30.76% 14.48% 31.07% 32.69% 27.81% 32.78% -
Total Cost 62,825 66,980 76,219 56,892 58,285 56,725 69,217 -6.26%
-
Net Worth 885,248 883,302 871,249 850,708 837,952 849,765 816,362 5.55%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 40,013 40,019 - 19,985 60,019 - 19,994 58.87%
Div Payout % 130.55% 100.70% - 71.84% 195.57% - 116.53% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 885,248 883,302 871,249 850,708 837,952 849,765 816,362 5.55%
NOSH 400,130 400,191 399,820 399,712 400,130 399,927 399,883 0.04%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 32.79% 37.24% 20.87% 32.84% 34.49% 36.83% 19.86% -
ROE 3.46% 4.50% 2.31% 3.27% 3.66% 3.89% 2.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.36 26.67 24.09 21.19 22.24 22.45 21.60 5.36%
EPS 7.66 9.93 5.03 6.96 7.67 8.27 4.29 47.23%
DPS 10.00 10.00 0.00 5.00 15.00 0.00 5.00 58.80%
NAPS 2.2124 2.2072 2.1791 2.1283 2.0942 2.1248 2.0415 5.51%
Adjusted Per Share Value based on latest NOSH - 399,712
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 20.32 23.20 20.94 18.42 19.34 19.52 18.78 5.39%
EPS 6.66 8.64 4.37 6.05 6.67 7.19 3.73 47.23%
DPS 8.70 8.70 0.00 4.34 13.05 0.00 4.35 58.80%
NAPS 1.9245 1.9202 1.894 1.8494 1.8216 1.8473 1.7747 5.55%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.50 3.88 4.20 3.48 3.36 3.42 3.22 -
P/RPS 19.26 14.55 17.43 16.42 15.11 15.23 14.91 18.62%
P/EPS 58.75 39.07 83.52 50.00 43.81 41.35 75.05 -15.07%
EY 1.70 2.56 1.20 2.00 2.28 2.42 1.33 17.79%
DY 2.22 2.58 0.00 1.44 4.46 0.00 1.55 27.08%
P/NAPS 2.03 1.76 1.93 1.64 1.60 1.61 1.58 18.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 -
Price 4.62 4.20 3.96 3.72 3.30 3.12 3.50 -
P/RPS 19.78 15.75 16.44 17.55 14.84 13.90 16.20 14.25%
P/EPS 60.31 42.30 78.74 53.45 43.02 37.73 81.57 -18.24%
EY 1.66 2.36 1.27 1.87 2.32 2.65 1.23 22.14%
DY 2.16 2.38 0.00 1.34 4.55 0.00 1.43 31.68%
P/NAPS 2.09 1.90 1.82 1.75 1.58 1.47 1.71 14.32%

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