[BIPORT] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 7.55%
YoY- 33.56%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 394,307 383,914 376,732 322,390 278,713 278,309 72,891 32.47%
PBT 177,881 153,794 166,858 136,610 103,968 124,171 30,058 34.47%
Tax -50,739 -43,431 -48,502 -39,139 -30,987 -35,860 -8,660 34.24%
NP 127,142 110,363 118,356 97,471 72,981 88,311 21,398 34.56%
-
NP to SH 127,142 110,363 118,356 97,471 72,981 88,311 21,398 34.56%
-
Tax Rate 28.52% 28.24% 29.07% 28.65% 29.80% 28.88% 28.81% -
Total Cost 267,165 273,551 258,376 224,919 205,732 189,998 51,493 31.55%
-
Net Worth 945,545 962,781 883,302 849,765 795,107 763,920 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 119,982 60,015 80,005 60,009 60,046 19,990 - -
Div Payout % 94.37% 54.38% 67.60% 61.57% 82.28% 22.64% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 945,545 962,781 883,302 849,765 795,107 763,920 0 -
NOSH 399,943 400,092 400,191 399,927 399,893 400,000 310,115 4.32%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 32.24% 28.75% 31.42% 30.23% 26.19% 31.73% 29.36% -
ROE 13.45% 11.46% 13.40% 11.47% 9.18% 11.56% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 98.59 95.96 94.14 80.61 69.70 69.58 23.50 26.98%
EPS 31.79 27.58 29.57 24.37 18.25 22.08 6.90 28.98%
DPS 30.00 15.00 20.00 15.00 15.00 5.00 0.00 -
NAPS 2.3642 2.4064 2.2072 2.1248 1.9883 1.9098 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,927
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 85.72 83.46 81.90 70.08 60.59 60.50 15.85 32.47%
EPS 27.64 23.99 25.73 21.19 15.87 19.20 4.65 34.57%
DPS 26.08 13.05 17.39 13.05 13.05 4.35 0.00 -
NAPS 2.0555 2.093 1.9202 1.8473 1.7285 1.6607 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 4.90 4.74 3.88 3.42 2.21 2.15 0.00 -
P/RPS 4.97 4.94 4.12 4.24 3.17 3.09 0.00 -
P/EPS 15.41 17.18 13.12 14.03 12.11 9.74 0.00 -
EY 6.49 5.82 7.62 7.13 8.26 10.27 0.00 -
DY 6.12 3.16 5.15 4.39 6.79 2.33 0.00 -
P/NAPS 2.07 1.97 1.76 1.61 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 31/05/06 31/05/05 20/05/04 23/05/03 24/05/02 - -
Price 5.75 4.64 4.20 3.12 2.45 2.19 0.00 -
P/RPS 5.83 4.84 4.46 3.87 3.52 3.15 0.00 -
P/EPS 18.09 16.82 14.20 12.80 13.42 9.92 0.00 -
EY 5.53 5.94 7.04 7.81 7.45 10.08 0.00 -
DY 5.22 3.23 4.76 4.81 6.12 2.28 0.00 -
P/NAPS 2.43 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