[BIPORT] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -65.61%
YoY- -62.11%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 89,121 103,850 99,533 87,056 93,475 106,719 96,326 -5.06%
PBT 38,938 55,066 41,327 15,285 42,116 57,389 23,511 40.11%
Tax -11,555 -16,017 -11,203 -4,745 -11,466 -17,650 -3,404 126.37%
NP 27,383 39,049 30,124 10,540 30,650 39,739 20,107 22.93%
-
NP to SH 27,383 39,049 30,124 10,540 30,650 39,739 20,107 22.93%
-
Tax Rate 29.68% 29.09% 27.11% 31.04% 27.22% 30.76% 14.48% -
Total Cost 61,738 64,801 69,409 76,516 62,825 66,980 76,219 -13.13%
-
Net Worth 902,959 962,781 911,841 897,462 885,248 883,302 871,249 2.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 39,975 - 20,002 - 40,013 40,019 - -
Div Payout % 145.99% - 66.40% - 130.55% 100.70% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 902,959 962,781 911,841 897,462 885,248 883,302 871,249 2.41%
NOSH 399,751 400,092 400,053 400,760 400,130 400,191 399,820 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 30.73% 37.60% 30.27% 12.11% 32.79% 37.24% 20.87% -
ROE 3.03% 4.06% 3.30% 1.17% 3.46% 4.50% 2.31% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.29 25.96 24.88 21.72 23.36 26.67 24.09 -5.05%
EPS 6.85 9.76 7.53 2.63 7.66 9.93 5.03 22.93%
DPS 10.00 0.00 5.00 0.00 10.00 10.00 0.00 -
NAPS 2.2588 2.4064 2.2793 2.2394 2.2124 2.2072 2.1791 2.43%
Adjusted Per Share Value based on latest NOSH - 400,760
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 19.37 22.58 21.64 18.93 20.32 23.20 20.94 -5.07%
EPS 5.95 8.49 6.55 2.29 6.66 8.64 4.37 22.91%
DPS 8.69 0.00 4.35 0.00 8.70 8.70 0.00 -
NAPS 1.963 2.093 1.9823 1.951 1.9245 1.9202 1.894 2.42%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.80 4.74 4.46 4.86 4.50 3.88 4.20 -
P/RPS 21.53 18.26 17.93 22.37 19.26 14.55 17.43 15.16%
P/EPS 70.07 48.57 59.23 184.79 58.75 39.07 83.52 -11.07%
EY 1.43 2.06 1.69 0.54 1.70 2.56 1.20 12.43%
DY 2.08 0.00 1.12 0.00 2.22 2.58 0.00 -
P/NAPS 2.13 1.97 1.96 2.17 2.03 1.76 1.93 6.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 28/02/05 -
Price 4.80 4.64 4.86 4.70 4.62 4.20 3.96 -
P/RPS 21.53 17.88 19.53 21.64 19.78 15.75 16.44 19.75%
P/EPS 70.07 47.54 64.54 178.71 60.31 42.30 78.74 -7.50%
EY 1.43 2.10 1.55 0.56 1.66 2.36 1.27 8.25%
DY 2.08 0.00 1.03 0.00 2.16 2.38 0.00 -
P/NAPS 2.13 1.93 2.13 2.10 2.09 1.90 1.82 11.08%

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