[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.63%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 308,570 286,442 287,250 263,487 223,266 197,074 209,239 6.68%
PBT 154,143 135,299 114,790 131,774 102,691 71,093 85,391 10.33%
Tax -40,858 -40,255 -33,861 -40,191 -29,219 -20,845 -24,181 9.13%
NP 113,285 95,044 80,929 91,583 73,472 50,248 61,210 10.79%
-
NP to SH 113,285 95,044 80,929 91,583 73,472 50,248 61,210 10.79%
-
Tax Rate 26.51% 29.75% 29.50% 30.50% 28.45% 29.32% 28.32% -
Total Cost 195,285 191,398 206,321 171,904 149,794 146,826 148,029 4.72%
-
Net Worth 900,111 903,397 895,859 851,161 814,162 788,805 680,873 4.76%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 80,002 80,003 80,008 79,985 39,996 - 18,537 27.58%
Div Payout % 70.62% 84.18% 98.86% 87.34% 54.44% - 30.28% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 900,111 903,397 895,859 851,161 814,162 788,805 680,873 4.76%
NOSH 400,014 400,016 400,044 399,925 399,961 400,063 370,744 1.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 36.71% 33.18% 28.17% 34.76% 32.91% 25.50% 29.25% -
ROE 12.59% 10.52% 9.03% 10.76% 9.02% 6.37% 8.99% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 77.14 71.61 71.80 65.88 55.82 49.26 56.44 5.34%
EPS 28.32 23.76 20.23 22.90 18.37 12.56 16.51 9.40%
DPS 20.00 20.00 20.00 20.00 10.00 0.00 5.00 25.97%
NAPS 2.2502 2.2584 2.2394 2.1283 2.0356 1.9717 1.8365 3.44%
Adjusted Per Share Value based on latest NOSH - 399,712
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 67.08 62.27 62.45 57.28 48.54 42.84 45.49 6.68%
EPS 24.63 20.66 17.59 19.91 15.97 10.92 13.31 10.79%
DPS 17.39 17.39 17.39 17.39 8.69 0.00 4.03 27.58%
NAPS 1.9568 1.9639 1.9475 1.8504 1.7699 1.7148 1.4802 4.75%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 6.55 4.74 4.86 3.48 2.91 2.09 1.80 -
P/RPS 8.49 6.62 6.77 5.28 5.21 4.24 3.19 17.71%
P/EPS 23.13 19.95 24.02 15.20 15.84 16.64 10.90 13.35%
EY 4.32 5.01 4.16 6.58 6.31 6.01 9.17 -11.78%
DY 3.05 4.22 4.12 5.75 3.44 0.00 2.78 1.55%
P/NAPS 2.91 2.10 2.17 1.64 1.43 1.06 0.98 19.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 12/11/02 29/11/01 -
Price 6.40 4.78 4.70 3.72 3.08 2.15 2.00 -
P/RPS 8.30 6.68 6.55 5.65 5.52 4.36 3.54 15.25%
P/EPS 22.60 20.12 23.23 16.24 16.77 17.12 12.11 10.95%
EY 4.43 4.97 4.30 6.16 5.96 5.84 8.26 -9.85%
DY 3.13 4.18 4.26 5.38 3.25 0.00 2.50 3.81%
P/NAPS 2.84 2.12 2.10 1.75 1.51 1.09 1.09 17.29%

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