[BIPORT] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 2.71%
YoY- 23.24%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 417,171 391,116 386,783 359,812 309,641 273,331 279,532 6.89%
PBT 189,194 175,211 156,117 155,287 128,215 102,796 117,978 8.18%
Tax -53,549 -51,134 -45,064 -43,596 -37,585 -30,048 -34,269 7.71%
NP 135,645 124,077 111,053 111,691 90,630 72,748 83,709 8.37%
-
NP to SH 135,645 124,077 111,053 111,691 90,630 72,748 83,709 8.37%
-
Tax Rate 28.30% 29.18% 28.87% 28.07% 29.31% 29.23% 29.05% -
Total Cost 281,526 267,039 275,730 248,121 219,011 200,583 195,823 6.23%
-
Net Worth 893,239 903,342 911,841 871,249 816,362 769,438 771,611 2.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 160,009 119,982 100,034 80,005 60,009 60,046 19,990 41.41%
Div Payout % 117.96% 96.70% 90.08% 71.63% 66.21% 82.54% 23.88% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 893,239 903,342 911,841 871,249 816,362 769,438 771,611 2.46%
NOSH 399,999 399,903 400,053 399,820 399,883 400,311 400,338 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 32.52% 31.72% 28.71% 31.04% 29.27% 26.62% 29.95% -
ROE 15.19% 13.74% 12.18% 12.82% 11.10% 9.45% 10.85% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 104.29 97.80 96.68 89.99 77.43 68.28 69.82 6.91%
EPS 33.91 31.03 27.76 27.94 22.66 18.17 20.91 8.38%
DPS 40.00 30.00 25.00 20.00 15.00 15.00 4.99 41.44%
NAPS 2.2331 2.2589 2.2793 2.1791 2.0415 1.9221 1.9274 2.48%
Adjusted Per Share Value based on latest NOSH - 399,820
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.69 85.03 84.08 78.22 67.31 59.42 60.77 6.89%
EPS 29.49 26.97 24.14 24.28 19.70 15.81 18.20 8.37%
DPS 34.78 26.08 21.75 17.39 13.05 13.05 4.35 41.38%
NAPS 1.9418 1.9638 1.9823 1.894 1.7747 1.6727 1.6774 2.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.10 4.80 4.46 4.20 3.22 2.23 2.00 -
P/RPS 5.85 4.91 4.61 4.67 4.16 3.27 2.86 12.66%
P/EPS 17.99 15.47 16.07 15.03 14.21 12.27 9.56 11.10%
EY 5.56 6.46 6.22 6.65 7.04 8.15 10.45 -9.97%
DY 6.56 6.25 5.61 4.76 4.66 6.73 2.50 17.43%
P/NAPS 2.73 2.12 1.96 1.93 1.58 1.16 1.04 17.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 5.80 4.88 4.86 3.96 3.50 2.20 2.06 -
P/RPS 5.56 4.99 5.03 4.40 4.52 3.22 2.95 11.13%
P/EPS 17.10 15.73 17.51 14.18 15.44 12.11 9.85 9.62%
EY 5.85 6.36 5.71 7.05 6.48 8.26 10.15 -8.77%
DY 6.90 6.15 5.14 5.05 4.29 6.82 2.42 19.07%
P/NAPS 2.60 2.16 2.13 1.82 1.71 1.14 1.07 15.94%

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