[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 92.79%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 211,187 192,971 200,194 178,774 148,457 127,195 139,219 7.18%
PBT 110,444 94,004 99,505 91,414 71,345 47,620 55,740 12.06%
Tax -29,350 -27,572 -29,116 -27,650 -24,464 -14,129 -15,991 10.64%
NP 81,094 66,432 70,389 63,764 46,881 33,491 39,749 12.61%
-
NP to SH 81,094 66,432 70,389 63,764 46,881 33,491 39,749 12.61%
-
Tax Rate 26.57% 29.33% 29.26% 30.25% 34.29% 29.67% 28.69% -
Total Cost 130,093 126,539 129,805 115,010 101,576 93,704 99,470 4.57%
-
Net Worth 897,234 903,411 884,821 837,732 787,416 771,893 633,071 5.98%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 40,006 39,995 79,987 60,003 40,000 - 17,760 14.48%
Div Payout % 49.33% 60.20% 113.64% 94.10% 85.32% - 44.68% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 897,234 903,411 884,821 837,732 787,416 771,893 633,071 5.98%
NOSH 400,069 399,951 399,937 400,025 400,008 400,131 355,218 2.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 38.40% 34.43% 35.16% 35.67% 31.58% 26.33% 28.55% -
ROE 9.04% 7.35% 7.96% 7.61% 5.95% 4.34% 6.28% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 52.79 48.25 50.06 44.69 37.11 31.79 39.19 5.08%
EPS 20.27 16.61 17.60 15.94 11.72 8.37 11.19 10.40%
DPS 10.00 10.00 20.00 15.00 10.00 0.00 5.00 12.24%
NAPS 2.2427 2.2588 2.2124 2.0942 1.9685 1.9291 1.7822 3.90%
Adjusted Per Share Value based on latest NOSH - 400,130
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 45.91 41.95 43.52 38.86 32.27 27.65 30.27 7.18%
EPS 17.63 14.44 15.30 13.86 10.19 7.28 8.64 12.61%
DPS 8.70 8.69 17.39 13.04 8.70 0.00 3.86 14.49%
NAPS 1.9505 1.9639 1.9235 1.8212 1.7118 1.678 1.3762 5.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.00 4.80 4.50 3.36 2.55 2.15 2.02 -
P/RPS 11.37 9.95 8.99 7.52 6.87 6.76 5.15 14.10%
P/EPS 29.60 28.90 25.57 21.08 21.76 25.69 18.05 8.58%
EY 3.38 3.46 3.91 4.74 4.60 3.89 5.54 -7.90%
DY 1.67 2.08 4.44 4.46 3.92 0.00 2.48 -6.37%
P/NAPS 2.68 2.13 2.03 1.60 1.30 1.11 1.13 15.47%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 22/08/02 29/08/01 -
Price 6.00 4.80 4.62 3.30 2.92 2.29 2.11 -
P/RPS 11.37 9.95 9.23 7.38 7.87 7.20 5.38 13.27%
P/EPS 29.60 28.90 26.25 20.70 24.91 27.36 18.86 7.79%
EY 3.38 3.46 3.81 4.83 4.01 3.66 5.30 -7.21%
DY 1.67 2.08 4.33 4.55 3.42 0.00 2.37 -5.66%
P/NAPS 2.68 2.13 2.09 1.58 1.48 1.19 1.18 14.64%

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