[BIPORT] YoY 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- 92.76%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
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 107,041 103,850 106,719 89,799 77,050 71,668 72,891 6.61%
PBT 57,736 55,066 57,389 45,818 37,423 36,251 30,058 11.48%
Tax -15,622 -16,017 -17,650 -12,744 -11,190 -10,251 -8,660 10.32%
NP 42,114 39,049 39,739 33,074 26,233 26,000 21,398 11.94%
-
NP to SH 42,114 39,049 39,739 33,074 26,233 26,000 21,398 11.94%
-
Tax Rate 27.06% 29.09% 30.76% 27.81% 29.90% 28.28% 28.81% -
Total Cost 64,927 64,801 66,980 56,725 50,817 45,668 51,493 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 - - 40,019 - - - - -
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 4.45% 4.06% 4.50% 3.89% 3.30% 3.40% 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 26.76 25.96 26.67 22.45 19.27 17.92 23.50 2.18%
EPS 10.53 9.76 9.93 8.27 6.56 6.50 6.90 7.29%
DPS 0.00 0.00 10.00 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 23.27 22.58 23.20 19.52 16.75 15.58 15.85 6.60%
EPS 9.16 8.49 8.64 7.19 5.70 5.65 4.65 11.95%
DPS 0.00 0.00 8.70 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 18.31 18.26 14.55 15.23 11.47 12.00 0.00 -
P/EPS 46.53 48.57 39.07 41.35 33.69 33.08 0.00 -
EY 2.15 2.06 2.56 2.42 2.97 3.02 0.00 -
DY 0.00 0.00 2.58 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 21.48 17.88 15.75 13.90 12.72 12.22 8.47 16.76%
P/EPS 54.61 47.54 42.30 37.73 37.35 33.69 28.84 11.22%
EY 1.83 2.10 2.36 2.65 2.68 2.97 3.47 -10.11%
DY 0.00 0.00 2.38 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