[BIPORT] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 2.92%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 448,767 417,172 391,116 386,784 359,813 309,642 273,332 8.60%
PBT 205,883 189,193 175,212 156,118 155,286 128,216 102,797 12.26%
Tax -55,272 -53,549 -51,135 -45,065 -43,596 -37,584 -30,049 10.68%
NP 150,611 135,644 124,077 111,053 111,690 90,632 72,748 12.88%
-
NP to SH 150,611 135,644 124,077 111,053 111,690 90,632 72,748 12.88%
-
Tax Rate 26.85% 28.30% 29.18% 28.87% 28.07% 29.31% 29.23% -
Total Cost 298,156 281,528 267,039 275,731 248,123 219,010 200,584 6.82%
-
Net Worth 881,064 893,226 903,538 911,826 871,781 816,482 768,053 2.31%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 88,806 220,006 119,997 100,011 80,009 59,991 99,980 -1.95%
Div Payout % 58.96% 162.19% 96.71% 90.06% 71.64% 66.19% 137.43% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 881,064 893,226 903,538 911,826 871,781 816,482 768,053 2.31%
NOSH 400,029 400,011 399,990 400,046 400,046 399,942 399,923 0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 33.56% 32.52% 31.72% 28.71% 31.04% 29.27% 26.62% -
ROE 17.09% 15.19% 13.73% 12.18% 12.81% 11.10% 9.47% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.18 104.29 97.78 96.68 89.94 77.42 68.35 8.60%
EPS 37.65 33.91 31.02 27.76 27.92 22.66 18.19 12.87%
DPS 22.20 55.00 30.00 25.00 20.00 15.00 25.00 -1.95%
NAPS 2.2025 2.233 2.2589 2.2793 2.1792 2.0415 1.9205 2.30%
Adjusted Per Share Value based on latest NOSH - 400,053
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 97.56 90.69 85.03 84.08 78.22 67.31 59.42 8.60%
EPS 32.74 29.49 26.97 24.14 24.28 19.70 15.81 12.88%
DPS 19.31 47.83 26.09 21.74 17.39 13.04 21.73 -1.94%
NAPS 1.9154 1.9418 1.9642 1.9822 1.8952 1.775 1.6697 2.31%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.70 6.10 4.80 4.46 4.20 3.22 2.23 -
P/RPS 5.08 5.85 4.91 4.61 4.67 4.16 3.26 7.66%
P/EPS 15.14 17.99 15.47 16.07 15.04 14.21 12.26 3.57%
EY 6.61 5.56 6.46 6.22 6.65 7.04 8.16 -3.44%
DY 3.89 9.02 6.25 5.61 4.76 4.66 11.21 -16.15%
P/NAPS 2.59 2.73 2.12 1.96 1.93 1.58 1.16 14.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 -
Price 5.45 5.80 4.88 4.86 3.96 3.50 2.20 -
P/RPS 4.86 5.56 4.99 5.03 4.40 4.52 3.22 7.09%
P/EPS 14.48 17.10 15.73 17.51 14.18 15.44 12.09 3.04%
EY 6.91 5.85 6.36 5.71 7.05 6.47 8.27 -2.94%
DY 4.07 9.48 6.15 5.14 5.05 4.29 11.36 -15.71%
P/NAPS 2.47 2.60 2.16 2.13 1.82 1.71 1.15 13.57%

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