[BIPORT] YoY Annualized 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- 45.97%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 428,164 415,400 426,876 359,196 308,200 286,672 291,564 6.61%
PBT 230,944 220,264 229,556 183,272 149,692 145,004 120,232 11.48%
Tax -62,488 -64,068 -70,600 -50,976 -44,760 -41,004 -34,640 10.32%
NP 168,456 156,196 158,956 132,296 104,932 104,000 85,592 11.94%
-
NP to SH 168,456 156,196 158,956 132,296 104,932 104,000 85,592 11.94%
-
Tax Rate 27.06% 29.09% 30.76% 27.81% 29.90% 28.28% 28.81% -
Total Cost 259,708 259,204 267,920 226,900 203,268 182,672 205,972 3.93%
-
Net Worth 945,545 962,781 883,302 849,765 795,107 763,920 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - 160,076 - - - - -
Div Payout % - - 100.70% - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 945,545 962,781 883,302 849,765 795,107 763,920 0 -
NOSH 399,943 400,092 400,191 399,927 399,893 400,000 310,115 4.32%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 39.34% 37.60% 37.24% 36.83% 34.05% 36.28% 29.36% -
ROE 17.82% 16.22% 18.00% 15.57% 13.20% 13.61% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 107.06 103.83 106.67 89.82 77.07 71.67 94.02 2.18%
EPS 42.12 39.04 39.72 33.08 26.24 26.00 27.60 7.29%
DPS 0.00 0.00 40.00 0.00 0.00 0.00 0.00 -
NAPS 2.3642 2.4064 2.2072 2.1248 1.9883 1.9098 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,927
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.08 90.30 92.80 78.09 67.00 62.32 63.38 6.61%
EPS 36.62 33.96 34.56 28.76 22.81 22.61 18.61 11.93%
DPS 0.00 0.00 34.80 0.00 0.00 0.00 0.00 -
NAPS 2.0555 2.093 1.9202 1.8473 1.7285 1.6607 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.90 4.74 3.88 3.42 2.21 2.15 0.00 -
P/RPS 4.58 4.57 3.64 3.81 2.87 3.00 0.00 -
P/EPS 11.63 12.14 9.77 10.34 8.42 8.27 0.00 -
EY 8.60 8.24 10.24 9.67 11.87 12.09 0.00 -
DY 0.00 0.00 10.31 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.97 1.76 1.61 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 20/05/04 23/05/03 24/05/02 28/05/01 -
Price 5.75 4.64 4.20 3.12 2.45 2.19 1.99 -
P/RPS 5.37 4.47 3.94 3.47 3.18 3.06 2.12 16.74%
P/EPS 13.65 11.89 10.57 9.43 9.34 8.42 7.21 11.21%
EY 7.33 8.41 9.46 10.60 10.71 11.87 13.87 -10.07%
DY 0.00 0.00 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 2.43 1.93 1.90 1.47 1.23 1.15 0.00 -

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