[BIPORT] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 9.91%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 448,766 417,171 391,116 386,783 359,812 309,641 273,331 8.60%
PBT 205,883 189,194 175,211 156,117 155,287 128,215 102,796 12.26%
Tax -55,271 -53,549 -51,134 -45,064 -43,596 -37,585 -30,048 10.68%
NP 150,612 135,645 124,077 111,053 111,691 90,630 72,748 12.88%
-
NP to SH 150,612 135,645 124,077 111,053 111,691 90,630 72,748 12.88%
-
Tax Rate 26.85% 28.30% 29.18% 28.87% 28.07% 29.31% 29.23% -
Total Cost 298,154 281,526 267,039 275,730 248,121 219,011 200,583 6.82%
-
Net Worth 880,894 893,239 903,342 911,841 871,249 816,362 769,438 2.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 88,794 160,009 119,982 100,034 80,005 60,009 60,046 6.73%
Div Payout % 58.96% 117.96% 96.70% 90.08% 71.63% 66.21% 82.54% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 880,894 893,239 903,342 911,841 871,249 816,362 769,438 2.27%
NOSH 399,952 399,999 399,903 400,053 399,820 399,883 400,311 -0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 33.56% 32.52% 31.72% 28.71% 31.04% 29.27% 26.62% -
ROE 17.10% 15.19% 13.74% 12.18% 12.82% 11.10% 9.45% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 112.20 104.29 97.80 96.68 89.99 77.43 68.28 8.62%
EPS 37.66 33.91 31.03 27.76 27.94 22.66 18.17 12.90%
DPS 22.20 40.00 30.00 25.00 20.00 15.00 15.00 6.74%
NAPS 2.2025 2.2331 2.2589 2.2793 2.1791 2.0415 1.9221 2.29%
Adjusted Per Share Value based on latest NOSH - 400,053
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 97.56 90.69 85.03 84.08 78.22 67.31 59.42 8.60%
EPS 32.74 29.49 26.97 24.14 24.28 19.70 15.81 12.88%
DPS 19.30 34.78 26.08 21.75 17.39 13.05 13.05 6.73%
NAPS 1.915 1.9418 1.9638 1.9823 1.894 1.7747 1.6727 2.27%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 5.70 6.10 4.80 4.46 4.20 3.22 2.23 -
P/RPS 5.08 5.85 4.91 4.61 4.67 4.16 3.27 7.61%
P/EPS 15.14 17.99 15.47 16.07 15.03 14.21 12.27 3.56%
EY 6.61 5.56 6.46 6.22 6.65 7.04 8.15 -3.42%
DY 3.89 6.56 6.25 5.61 4.76 4.66 6.73 -8.72%
P/NAPS 2.59 2.73 2.12 1.96 1.93 1.58 1.16 14.31%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 -
Price 5.45 5.80 4.88 4.86 3.96 3.50 2.20 -
P/RPS 4.86 5.56 4.99 5.03 4.40 4.52 3.22 7.09%
P/EPS 14.47 17.10 15.73 17.51 14.18 15.44 12.11 3.00%
EY 6.91 5.85 6.36 5.71 7.05 6.48 8.26 -2.92%
DY 4.07 6.90 6.15 5.14 5.05 4.29 6.82 -8.23%
P/NAPS 2.47 2.60 2.16 2.13 1.82 1.71 1.14 13.74%

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