[BIPORT] QoQ TTM 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- 7.55%
YoY- 33.56%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 359,812 349,861 339,958 322,390 309,641 299,523 294,593 14.19%
PBT 155,287 157,301 148,284 136,610 128,215 134,393 126,521 14.56%
Tax -43,596 -48,559 -40,771 -39,139 -37,585 -38,421 -40,383 5.21%
NP 111,691 108,742 107,513 97,471 90,630 95,972 86,138 18.81%
-
NP to SH 111,691 108,742 107,513 97,471 90,630 95,972 86,138 18.81%
-
Tax Rate 28.07% 30.87% 27.50% 28.65% 29.31% 28.59% 31.92% -
Total Cost 248,121 241,119 232,445 224,919 219,011 203,551 208,455 12.25%
-
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 80,005 99,999 80,013 60,009 60,009 100,062 100,062 -13.79%
Div Payout % 71.63% 91.96% 74.42% 61.57% 66.21% 104.26% 116.17% -
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 31.04% 31.08% 31.63% 30.23% 29.27% 32.04% 29.24% -
ROE 12.82% 12.78% 12.83% 11.47% 11.10% 11.79% 10.94% -
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 89.99 87.53 84.96 80.61 77.43 74.91 73.62 14.25%
EPS 27.94 27.21 26.87 24.37 22.66 24.00 21.53 18.88%
DPS 20.00 25.00 20.00 15.00 15.00 25.00 25.00 -13.76%
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 78.22 76.06 73.90 70.08 67.31 65.11 64.04 14.19%
EPS 24.28 23.64 23.37 21.19 19.70 20.86 18.73 18.79%
DPS 17.39 21.74 17.39 13.05 13.05 21.75 21.75 -13.79%
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 4.67 3.98 3.95 4.24 4.16 3.88 3.46 22.02%
P/EPS 15.03 12.79 12.50 14.03 14.21 12.12 11.85 17.08%
EY 6.65 7.82 8.00 7.13 7.04 8.25 8.44 -14.63%
DY 4.76 7.18 5.95 4.39 4.66 8.59 9.80 -38.07%
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 4.40 4.25 3.88 3.87 4.52 4.11 3.97 7.06%
P/EPS 14.18 13.67 12.28 12.80 15.44 12.83 13.56 3.01%
EY 7.05 7.31 8.14 7.81 6.48 7.79 7.37 -2.90%
DY 5.05 6.72 6.06 4.81 4.29 8.12 8.56 -29.54%
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