[BIPORT] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 0.32%
YoY- -17.36%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 383,914 376,732 322,390 278,713 278,309 72,891 39.39%
PBT 153,794 166,858 136,610 103,968 124,171 30,058 38.58%
Tax -43,431 -48,502 -39,139 -30,987 -35,860 -8,660 38.03%
NP 110,363 118,356 97,471 72,981 88,311 21,398 38.80%
-
NP to SH 110,363 118,356 97,471 72,981 88,311 21,398 38.80%
-
Tax Rate 28.24% 29.07% 28.65% 29.80% 28.88% 28.81% -
Total Cost 273,551 258,376 224,919 205,732 189,998 51,493 39.62%
-
Net Worth 962,781 883,302 849,765 795,107 763,920 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 60,015 80,005 60,009 60,046 19,990 - -
Div Payout % 54.38% 67.60% 61.57% 82.28% 22.64% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 962,781 883,302 849,765 795,107 763,920 0 -
NOSH 400,092 400,191 399,927 399,893 400,000 310,115 5.22%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 28.75% 31.42% 30.23% 26.19% 31.73% 29.36% -
ROE 11.46% 13.40% 11.47% 9.18% 11.56% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 95.96 94.14 80.61 69.70 69.58 23.50 32.47%
EPS 27.58 29.57 24.37 18.25 22.08 6.90 31.91%
DPS 15.00 20.00 15.00 15.00 5.00 0.00 -
NAPS 2.4064 2.2072 2.1248 1.9883 1.9098 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,893
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 83.46 81.90 70.08 60.59 60.50 15.85 39.38%
EPS 23.99 25.73 21.19 15.87 19.20 4.65 38.81%
DPS 13.05 17.39 13.05 13.05 4.35 0.00 -
NAPS 2.093 1.9202 1.8473 1.7285 1.6607 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.74 3.88 3.42 2.21 2.15 0.00 -
P/RPS 4.94 4.12 4.24 3.17 3.09 0.00 -
P/EPS 17.18 13.12 14.03 12.11 9.74 0.00 -
EY 5.82 7.62 7.13 8.26 10.27 0.00 -
DY 3.16 5.15 4.39 6.79 2.33 0.00 -
P/NAPS 1.97 1.76 1.61 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/06 31/05/05 20/05/04 23/05/03 24/05/02 - -
Price 4.64 4.20 3.12 2.45 2.19 0.00 -
P/RPS 4.84 4.46 3.87 3.52 3.15 0.00 -
P/EPS 16.82 14.20 12.80 13.42 9.92 0.00 -
EY 5.94 7.04 7.81 7.45 10.08 0.00 -
DY 3.23 4.76 4.81 6.12 2.28 0.00 -
P/NAPS 1.93 1.90 1.47 1.23 1.15 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