[BIPORT] YoY TTM 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- 10.3%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 409,332 379,560 381,232 339,958 294,593 267,508 139,219 19.68%
PBT 191,651 150,616 163,378 148,284 126,521 109,858 55,740 22.84%
Tax -52,912 -43,520 -45,062 -40,771 -40,383 -32,407 -15,991 22.06%
NP 138,739 107,096 118,316 107,513 86,138 77,451 39,749 23.15%
-
NP to SH 138,739 107,096 118,316 107,513 86,138 77,451 39,749 23.15%
-
Tax Rate 27.61% 28.89% 27.58% 27.50% 31.92% 29.50% 28.69% -
Total Cost 270,593 272,464 262,916 232,445 208,455 190,057 99,470 18.14%
-
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 120,027 59,977 59,998 80,013 100,062 - - -
Div Payout % 86.51% 56.00% 50.71% 74.42% 116.17% - - -
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 33.89% 28.22% 31.04% 31.63% 29.24% 28.95% 28.55% -
ROE 15.46% 11.86% 13.37% 12.83% 10.94% 10.02% 5.58% -
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 102.28 94.95 95.28 84.96 73.62 66.78 34.82 19.66%
EPS 34.67 26.79 29.57 26.87 21.53 19.33 9.94 23.13%
DPS 30.00 15.00 15.00 20.00 25.00 0.00 0.00 -
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 88.99 82.51 82.88 73.90 64.04 58.15 30.27 19.67%
EPS 30.16 23.28 25.72 23.37 18.73 16.84 8.64 23.15%
DPS 26.09 13.04 13.04 17.39 21.75 0.00 0.00 -
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 5.87 5.06 4.72 3.95 3.46 3.22 5.80 0.20%
P/EPS 17.31 17.92 15.22 12.50 11.85 11.12 20.32 -2.63%
EY 5.78 5.58 6.57 8.00 8.44 8.99 4.92 2.72%
DY 5.00 3.13 3.33 5.95 9.80 0.00 0.00 -
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 - -
Price 6.00 4.80 4.62 3.30 2.92 2.29 0.00 -
P/RPS 5.87 5.06 4.85 3.88 3.97 3.43 0.00 -
P/EPS 17.31 17.92 15.62 12.28 13.56 11.84 0.00 -
EY 5.78 5.58 6.40 8.14 7.37 8.44 0.00 -
DY 5.00 3.13 3.25 6.06 8.56 0.00 0.00 -
P/NAPS 2.68 2.13 2.09 1.58 1.48 1.19 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