[BIPORT] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 11.42%
YoY- 31.93%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 385,975 383,576 349,861 299,523 267,367 280,882 0 -
PBT 176,625 138,301 157,301 134,393 103,680 110,871 0 -
Tax -51,457 -37,265 -48,559 -38,421 -30,933 -31,493 0 -
NP 125,168 101,036 108,742 95,972 72,747 79,378 0 -
-
NP to SH 125,168 101,036 108,742 95,972 72,747 79,378 0 -
-
Tax Rate 29.13% 26.94% 30.87% 28.59% 29.84% 28.41% - -
Total Cost 260,807 282,540 241,119 203,551 194,620 201,504 0 -
-
Net Worth 903,739 897,462 850,708 813,964 788,538 733,950 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 99,994 40,013 99,999 100,062 - 19,990 - -
Div Payout % 79.89% 39.60% 91.96% 104.26% - 25.18% - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 903,739 897,462 850,708 813,964 788,538 733,950 0 -
NOSH 400,167 400,760 399,712 399,864 399,928 399,646 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 32.43% 26.34% 31.08% 32.04% 27.21% 28.26% 0.00% -
ROE 13.85% 11.26% 12.78% 11.79% 9.23% 10.82% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 96.45 95.71 87.53 74.91 66.85 70.28 0.00 -
EPS 31.28 25.21 27.21 24.00 18.19 19.86 0.00 -
DPS 25.00 10.00 25.00 25.00 0.00 5.00 0.00 -
NAPS 2.2584 2.2394 2.1283 2.0356 1.9717 1.8365 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,864
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.91 83.39 76.06 65.11 58.12 61.06 0.00 -
EPS 27.21 21.96 23.64 20.86 15.81 17.26 0.00 -
DPS 21.74 8.70 21.74 21.75 0.00 4.35 0.00 -
NAPS 1.9647 1.951 1.8494 1.7695 1.7142 1.5955 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 - -
Price 4.74 4.86 3.48 2.91 2.09 1.80 0.00 -
P/RPS 4.91 5.08 3.98 3.88 3.13 2.56 0.00 -
P/EPS 15.15 19.28 12.79 12.12 11.49 9.06 0.00 -
EY 6.60 5.19 7.82 8.25 8.70 11.03 0.00 -
DY 5.27 2.06 7.18 8.59 0.00 2.78 0.00 -
P/NAPS 2.10 2.17 1.64 1.43 1.06 0.98 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 25/11/05 26/11/04 14/11/03 12/11/02 29/11/01 - -
Price 4.78 4.70 3.72 3.08 2.15 2.00 0.00 -
P/RPS 4.96 4.91 4.25 4.11 3.22 2.85 0.00 -
P/EPS 15.28 18.64 13.67 12.83 11.82 10.07 0.00 -
EY 6.54 5.36 7.31 7.79 8.46 9.93 0.00 -
DY 5.23 2.13 6.72 8.12 0.00 2.50 0.00 -
P/NAPS 2.12 2.10 1.75 1.51 1.09 1.09 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