[BIPORT] QoQ TTM 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- -5.57%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 349,861 339,958 322,390 309,641 299,523 294,593 278,713 16.31%
PBT 157,301 148,284 136,610 128,215 134,393 126,521 103,968 31.69%
Tax -48,559 -40,771 -39,139 -37,585 -38,421 -40,383 -30,987 34.80%
NP 108,742 107,513 97,471 90,630 95,972 86,138 72,981 30.35%
-
NP to SH 108,742 107,513 97,471 90,630 95,972 86,138 72,981 30.35%
-
Tax Rate 30.87% 27.50% 28.65% 29.31% 28.59% 31.92% 29.80% -
Total Cost 241,119 232,445 224,919 219,011 203,551 208,455 205,732 11.12%
-
Net Worth 850,708 837,952 849,765 816,362 813,964 787,705 795,107 4.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 99,999 80,013 60,009 60,009 100,062 100,062 60,046 40.36%
Div Payout % 91.96% 74.42% 61.57% 66.21% 104.26% 116.17% 82.28% -
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 850,708 837,952 849,765 816,362 813,964 787,705 795,107 4.59%
NOSH 399,712 400,130 399,927 399,883 399,864 400,155 399,893 -0.03%
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 31.08% 31.63% 30.23% 29.27% 32.04% 29.24% 26.19% -
ROE 12.78% 12.83% 11.47% 11.10% 11.79% 10.94% 9.18% -
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 87.53 84.96 80.61 77.43 74.91 73.62 69.70 16.35%
EPS 27.21 26.87 24.37 22.66 24.00 21.53 18.25 30.41%
DPS 25.00 20.00 15.00 15.00 25.00 25.00 15.00 40.44%
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 76.06 73.90 70.08 67.31 65.11 64.04 60.59 16.32%
EPS 23.64 23.37 21.19 19.70 20.86 18.73 15.87 30.33%
DPS 21.74 17.39 13.05 13.05 21.75 21.75 13.05 40.39%
NAPS 1.8494 1.8216 1.8473 1.7747 1.7695 1.7124 1.7285 4.59%
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 3.98 3.95 4.24 4.16 3.88 3.46 3.17 16.33%
P/EPS 12.79 12.50 14.03 14.21 12.12 11.85 12.11 3.69%
EY 7.82 8.00 7.13 7.04 8.25 8.44 8.26 -3.57%
DY 7.18 5.95 4.39 4.66 8.59 9.80 6.79 3.78%
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 4.25 3.88 3.87 4.52 4.11 3.97 3.52 13.34%
P/EPS 13.67 12.28 12.80 15.44 12.83 13.56 13.42 1.23%
EY 7.31 8.14 7.81 6.48 7.79 7.37 7.45 -1.25%
DY 6.72 6.06 4.81 4.29 8.12 8.56 6.12 6.41%
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