[BIPORT] YoY 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- -7.21%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 104,146 89,121 93,475 88,975 71,407 55,527 66,328 7.80%
PBT 52,708 38,938 42,116 45,596 33,922 11,369 25,682 12.72%
Tax -13,728 -11,555 -11,466 -14,906 -13,274 -3,878 -7,331 11.01%
NP 38,980 27,383 30,650 30,690 20,648 7,491 18,351 13.37%
-
NP to SH 38,980 27,383 30,650 30,690 20,648 7,491 18,351 13.37%
-
Tax Rate 26.05% 29.68% 27.22% 32.69% 39.13% 34.11% 28.55% -
Total Cost 65,166 61,738 62,825 58,285 50,759 48,036 47,977 5.23%
-
Net Worth 897,540 902,959 885,248 837,952 787,705 772,774 712,530 3.92%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 40,020 39,975 40,013 60,019 40,015 - 19,990 12.25%
Div Payout % 102.67% 145.99% 130.55% 195.57% 193.80% - 108.93% -
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 897,540 902,959 885,248 837,952 787,705 772,774 712,530 3.92%
NOSH 400,205 399,751 400,130 400,130 400,155 400,588 399,803 0.01%
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 37.43% 30.73% 32.79% 34.49% 28.92% 13.49% 27.67% -
ROE 4.34% 3.03% 3.46% 3.66% 2.62% 0.97% 2.58% -
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 26.02 22.29 23.36 22.24 17.84 13.86 16.59 7.78%
EPS 9.74 6.85 7.66 7.67 5.16 1.87 4.59 13.35%
DPS 10.00 10.00 10.00 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 22.64 19.37 20.32 19.34 15.52 12.07 14.42 7.80%
EPS 8.47 5.95 6.66 6.67 4.49 1.63 3.99 13.36%
DPS 8.70 8.69 8.70 13.05 8.70 0.00 4.35 12.24%
NAPS 1.9512 1.963 1.9245 1.8216 1.7124 1.6799 1.549 3.92%
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 23.06 21.53 19.26 15.11 14.29 15.51 12.18 11.21%
P/EPS 61.60 70.07 58.75 43.81 49.42 114.97 44.01 5.76%
EY 1.62 1.43 1.70 2.28 2.02 0.87 2.27 -5.46%
DY 1.67 2.08 2.22 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 23.06 21.53 19.78 14.84 16.36 16.52 12.72 10.41%
P/EPS 61.60 70.07 60.31 43.02 56.59 122.46 45.97 4.99%
EY 1.62 1.43 1.66 2.32 1.77 0.82 2.18 -4.82%
DY 1.67 2.08 2.16 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