[BIPORT] YoY Cumulative 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- 14.97%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 333,318 308,570 286,442 287,250 263,487 223,266 197,074 9.14%
PBT 159,137 154,143 135,299 114,790 131,774 102,691 71,093 14.35%
Tax -42,082 -40,858 -40,255 -33,861 -40,191 -29,219 -20,845 12.40%
NP 117,055 113,285 95,044 80,929 91,583 73,472 50,248 15.12%
-
NP to SH 117,055 113,285 95,044 80,929 91,583 73,472 50,248 15.12%
-
Tax Rate 26.44% 26.51% 29.75% 29.50% 30.50% 28.45% 29.32% -
Total Cost 216,263 195,285 191,398 206,321 171,904 149,794 146,826 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 59,207 80,002 80,003 80,008 79,985 39,996 - -
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 13.34% 12.59% 10.52% 9.03% 10.76% 9.02% 6.37% -
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 83.32 77.14 71.61 71.80 65.88 55.82 49.26 9.14%
EPS 29.26 28.32 23.76 20.23 22.90 18.37 12.56 15.12%
DPS 14.80 20.00 20.00 20.00 20.00 10.00 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 72.46 67.08 62.27 62.45 57.28 48.54 42.84 9.14%
EPS 25.45 24.63 20.66 17.59 19.91 15.97 10.92 15.12%
DPS 12.87 17.39 17.39 17.39 17.39 8.69 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 6.48 8.49 6.62 6.77 5.28 5.21 4.24 7.31%
P/EPS 18.46 23.13 19.95 24.02 15.20 15.84 16.64 1.74%
EY 5.42 4.32 5.01 4.16 6.58 6.31 6.01 -1.70%
DY 2.74 3.05 4.22 4.12 5.75 3.44 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 6.36 8.30 6.68 6.55 5.65 5.52 4.36 6.48%
P/EPS 18.11 22.60 20.12 23.23 16.24 16.77 17.12 0.94%
EY 5.52 4.43 4.97 4.30 6.16 5.96 5.84 -0.93%
DY 2.79 3.13 4.18 4.26 5.38 3.25 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