[BIPORT] YoY Annualized 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- -23.35%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 444,424 411,426 381,922 383,000 351,316 297,688 262,765 9.14%
PBT 212,182 205,524 180,398 153,053 175,698 136,921 94,790 14.35%
Tax -56,109 -54,477 -53,673 -45,148 -53,588 -38,958 -27,793 12.40%
NP 156,073 151,046 126,725 107,905 122,110 97,962 66,997 15.12%
-
NP to SH 156,073 151,046 126,725 107,905 122,110 97,962 66,997 15.12%
-
Tax Rate 26.44% 26.51% 29.75% 29.50% 30.50% 28.45% 29.32% -
Total Cost 288,350 260,380 255,197 275,094 229,205 199,725 195,768 6.66%
-
Net Worth 877,152 900,111 903,397 895,859 851,161 814,162 788,805 1.78%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 78,943 106,670 106,671 106,678 106,646 53,328 - -
Div Payout % 50.58% 70.62% 84.18% 98.86% 87.34% 54.44% - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 877,152 900,111 903,397 895,859 851,161 814,162 788,805 1.78%
NOSH 400,051 400,014 400,016 400,044 399,925 399,961 400,063 -0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 35.12% 36.71% 33.18% 28.17% 34.76% 32.91% 25.50% -
ROE 17.79% 16.78% 14.03% 12.04% 14.35% 12.03% 8.49% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 111.09 102.85 95.48 95.74 87.85 74.43 65.68 9.14%
EPS 39.01 37.76 31.68 26.97 30.53 24.49 16.75 15.11%
DPS 19.73 26.67 26.67 26.67 26.67 13.33 0.00 -
NAPS 2.1926 2.2502 2.2584 2.2394 2.1283 2.0356 1.9717 1.78%
Adjusted Per Share Value based on latest NOSH - 400,760
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 96.61 89.44 83.03 83.26 76.37 64.71 57.12 9.14%
EPS 33.93 32.84 27.55 23.46 26.55 21.30 14.56 15.12%
DPS 17.16 23.19 23.19 23.19 23.18 11.59 0.00 -
NAPS 1.9069 1.9568 1.9639 1.9475 1.8504 1.7699 1.7148 1.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 5.40 6.55 4.74 4.86 3.48 2.91 2.09 -
P/RPS 4.86 6.37 4.96 5.08 3.96 3.91 3.18 7.31%
P/EPS 13.84 17.35 14.96 18.02 11.40 11.88 12.48 1.73%
EY 7.22 5.76 6.68 5.55 8.77 8.42 8.01 -1.71%
DY 3.65 4.07 5.63 5.49 7.66 4.58 0.00 -
P/NAPS 2.46 2.91 2.10 2.17 1.64 1.43 1.06 15.04%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 12/11/02 -
Price 5.30 6.40 4.78 4.70 3.72 3.08 2.15 -
P/RPS 4.77 6.22 5.01 4.91 4.23 4.14 3.27 6.48%
P/EPS 13.59 16.95 15.09 17.42 12.18 12.58 12.84 0.94%
EY 7.36 5.90 6.63 5.74 8.21 7.95 7.79 -0.94%
DY 3.72 4.17 5.58 5.67 7.17 4.33 0.00 -
P/NAPS 2.42 2.84 2.12 2.10 1.75 1.51 1.09 14.20%

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