[BIPORT] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 92.76%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 96,326 84,712 88,975 89,799 86,375 74,809 71,407 21.97%
PBT 23,511 40,362 45,596 45,818 25,525 31,345 33,922 -21.59%
Tax -3,404 -12,542 -14,906 -12,744 -8,367 -4,754 -13,274 -59.46%
NP 20,107 27,820 30,690 33,074 17,158 26,591 20,648 -1.74%
-
NP to SH 20,107 27,820 30,690 33,074 17,158 26,591 20,648 -1.74%
-
Tax Rate 14.48% 31.07% 32.69% 27.81% 32.78% 15.17% 39.13% -
Total Cost 76,219 56,892 58,285 56,725 69,217 48,218 50,759 30.96%
-
Net Worth 871,249 850,708 837,952 849,765 816,362 813,964 787,705 6.91%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 19,985 60,019 - 19,994 - 40,015 -
Div Payout % - 71.84% 195.57% - 116.53% - 193.80% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 871,249 850,708 837,952 849,765 816,362 813,964 787,705 6.91%
NOSH 399,820 399,712 400,130 399,927 399,883 399,864 400,155 -0.05%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 20.87% 32.84% 34.49% 36.83% 19.86% 35.55% 28.92% -
ROE 2.31% 3.27% 3.66% 3.89% 2.10% 3.27% 2.62% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 24.09 21.19 22.24 22.45 21.60 18.71 17.84 22.05%
EPS 5.03 6.96 7.67 8.27 4.29 6.65 5.16 -1.67%
DPS 0.00 5.00 15.00 0.00 5.00 0.00 10.00 -
NAPS 2.1791 2.1283 2.0942 2.1248 2.0415 2.0356 1.9685 6.97%
Adjusted Per Share Value based on latest NOSH - 399,927
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 20.94 18.42 19.34 19.52 18.78 16.26 15.52 21.99%
EPS 4.37 6.05 6.67 7.19 3.73 5.78 4.49 -1.78%
DPS 0.00 4.34 13.05 0.00 4.35 0.00 8.70 -
NAPS 1.894 1.8494 1.8216 1.8473 1.7747 1.7695 1.7124 6.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.20 3.48 3.36 3.42 3.22 2.91 2.55 -
P/RPS 17.43 16.42 15.11 15.23 14.91 15.55 14.29 14.09%
P/EPS 83.52 50.00 43.81 41.35 75.05 43.76 49.42 41.65%
EY 1.20 2.00 2.28 2.42 1.33 2.29 2.02 -29.22%
DY 0.00 1.44 4.46 0.00 1.55 0.00 3.92 -
P/NAPS 1.93 1.64 1.60 1.61 1.58 1.43 1.30 29.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 -
Price 3.96 3.72 3.30 3.12 3.50 3.08 2.92 -
P/RPS 16.44 17.55 14.84 13.90 16.20 16.46 16.36 0.32%
P/EPS 78.74 53.45 43.02 37.73 81.57 46.32 56.59 24.50%
EY 1.27 1.87 2.32 2.65 1.23 2.16 1.77 -19.77%
DY 0.00 1.34 4.55 0.00 1.43 0.00 3.42 -
P/NAPS 1.82 1.75 1.58 1.47 1.71 1.51 1.48 14.70%

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