[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3.6%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 426,876 359,813 351,316 357,548 359,196 309,642 297,688 27.13%
PBT 229,556 155,286 175,698 182,828 183,272 128,216 136,921 41.08%
Tax -70,600 -43,596 -53,588 -55,300 -50,976 -37,584 -38,958 48.58%
NP 158,956 111,690 122,110 127,528 132,296 90,632 97,962 38.04%
-
NP to SH 158,956 111,690 122,110 127,528 132,296 90,632 97,962 38.04%
-
Tax Rate 30.76% 28.07% 30.50% 30.25% 27.81% 29.31% 28.45% -
Total Cost 267,920 248,123 229,205 230,020 226,900 219,010 199,725 21.61%
-
Net Worth 883,302 871,781 851,161 837,732 849,765 816,482 814,162 5.57%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 160,076 80,009 106,646 120,007 - 59,991 53,328 107.94%
Div Payout % 100.70% 71.64% 87.34% 94.10% - 66.19% 54.44% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 883,302 871,781 851,161 837,732 849,765 816,482 814,162 5.57%
NOSH 400,191 400,046 399,925 400,025 399,927 399,942 399,961 0.03%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 37.24% 31.04% 34.76% 35.67% 36.83% 29.27% 32.91% -
ROE 18.00% 12.81% 14.35% 15.22% 15.57% 11.10% 12.03% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 106.67 89.94 87.85 89.38 89.82 77.42 74.43 27.08%
EPS 39.72 27.92 30.53 31.88 33.08 22.66 24.49 38.00%
DPS 40.00 20.00 26.67 30.00 0.00 15.00 13.33 107.90%
NAPS 2.2072 2.1792 2.1283 2.0942 2.1248 2.0415 2.0356 5.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 92.80 78.22 76.37 77.73 78.09 67.31 64.71 27.14%
EPS 34.56 24.28 26.55 27.72 28.76 19.70 21.30 38.03%
DPS 34.80 17.39 23.18 26.09 0.00 13.04 11.59 107.98%
NAPS 1.9202 1.8952 1.8504 1.8212 1.8473 1.775 1.7699 5.57%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.88 4.20 3.48 3.36 3.42 3.22 2.91 -
P/RPS 3.64 4.67 3.96 3.76 3.81 4.16 3.91 -4.65%
P/EPS 9.77 15.04 11.40 10.54 10.34 14.21 11.88 -12.21%
EY 10.24 6.65 8.77 9.49 9.67 7.04 8.42 13.92%
DY 10.31 4.76 7.66 8.93 0.00 4.66 4.58 71.67%
P/NAPS 1.76 1.93 1.64 1.60 1.61 1.58 1.43 14.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 -
Price 4.20 3.96 3.72 3.30 3.12 3.50 3.08 -
P/RPS 3.94 4.40 4.23 3.69 3.47 4.52 4.14 -3.24%
P/EPS 10.57 14.18 12.18 10.35 9.43 15.44 12.58 -10.94%
EY 9.46 7.05 8.21 9.66 10.60 6.47 7.95 12.28%
DY 9.52 5.05 7.17 9.09 0.00 4.29 4.33 69.00%
P/NAPS 1.90 1.82 1.75 1.58 1.47 1.71 1.51 16.53%

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