[BIPORT] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -5.57%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 391,116 386,783 359,812 309,641 273,331 279,532 0 -
PBT 175,211 156,117 155,287 128,215 102,796 117,978 0 -
Tax -51,134 -45,064 -43,596 -37,585 -30,048 -34,269 0 -
NP 124,077 111,053 111,691 90,630 72,748 83,709 0 -
-
NP to SH 124,077 111,053 111,691 90,630 72,748 83,709 0 -
-
Tax Rate 29.18% 28.87% 28.07% 29.31% 29.23% 29.05% - -
Total Cost 267,039 275,730 248,121 219,011 200,583 195,823 0 -
-
Net Worth 903,342 911,841 871,249 816,362 769,438 771,611 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 119,982 100,034 80,005 60,009 60,046 19,990 - -
Div Payout % 96.70% 90.08% 71.63% 66.21% 82.54% 23.88% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 903,342 911,841 871,249 816,362 769,438 771,611 0 -
NOSH 399,903 400,053 399,820 399,883 400,311 400,338 403,733 -0.15%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.72% 28.71% 31.04% 29.27% 26.62% 29.95% 0.00% -
ROE 13.74% 12.18% 12.82% 11.10% 9.45% 10.85% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.80 96.68 89.99 77.43 68.28 69.82 0.00 -
EPS 31.03 27.76 27.94 22.66 18.17 20.91 0.00 -
DPS 30.00 25.00 20.00 15.00 15.00 4.99 0.00 -
NAPS 2.2589 2.2793 2.1791 2.0415 1.9221 1.9274 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.03 84.08 78.22 67.31 59.42 60.77 0.00 -
EPS 26.97 24.14 24.28 19.70 15.81 18.20 0.00 -
DPS 26.08 21.75 17.39 13.05 13.05 4.35 0.00 -
NAPS 1.9638 1.9823 1.894 1.7747 1.6727 1.6774 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 4.80 4.46 4.20 3.22 2.23 2.00 0.00 -
P/RPS 4.91 4.61 4.67 4.16 3.27 2.86 0.00 -
P/EPS 15.47 16.07 15.03 14.21 12.27 9.56 0.00 -
EY 6.46 6.22 6.65 7.04 8.15 10.45 0.00 -
DY 6.25 5.61 4.76 4.66 6.73 2.50 0.00 -
P/NAPS 2.12 1.96 1.93 1.58 1.16 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 - -
Price 4.88 4.86 3.96 3.50 2.20 2.06 0.00 -
P/RPS 4.99 5.03 4.40 4.52 3.22 2.95 0.00 -
P/EPS 15.73 17.51 14.18 15.44 12.11 9.85 0.00 -
EY 6.36 5.71 7.05 6.48 8.26 10.15 0.00 -
DY 6.15 5.14 5.05 4.29 6.82 2.42 0.00 -
P/NAPS 2.16 2.13 1.82 1.71 1.14 1.07 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