[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -11.44%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 415,400 386,784 383,000 400,388 426,876 359,813 351,316 11.82%
PBT 220,264 156,118 153,053 199,010 229,556 155,286 175,698 16.28%
Tax -64,068 -45,065 -45,148 -58,232 -70,600 -43,596 -53,588 12.65%
NP 156,196 111,053 107,905 140,778 158,956 111,690 122,110 17.85%
-
NP to SH 156,196 111,053 107,905 140,778 158,956 111,690 122,110 17.85%
-
Tax Rate 29.09% 28.87% 29.50% 29.26% 30.76% 28.07% 30.50% -
Total Cost 259,204 275,731 275,094 259,610 267,920 248,123 229,205 8.55%
-
Net Worth 962,781 911,826 895,859 884,821 883,302 871,781 851,161 8.56%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 100,011 106,678 159,974 160,076 80,009 106,646 -
Div Payout % - 90.06% 98.86% 113.64% 100.70% 71.64% 87.34% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 962,781 911,826 895,859 884,821 883,302 871,781 851,161 8.56%
NOSH 400,092 400,046 400,044 399,937 400,191 400,046 399,925 0.02%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 37.60% 28.71% 28.17% 35.16% 37.24% 31.04% 34.76% -
ROE 16.22% 12.18% 12.04% 15.91% 18.00% 12.81% 14.35% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 103.83 96.68 95.74 100.11 106.67 89.94 87.85 11.79%
EPS 39.04 27.76 26.97 35.20 39.72 27.92 30.53 17.82%
DPS 0.00 25.00 26.67 40.00 40.00 20.00 26.67 -
NAPS 2.4064 2.2793 2.2394 2.2124 2.2072 2.1792 2.1283 8.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 90.30 84.08 83.26 87.04 92.80 78.22 76.37 11.82%
EPS 33.96 24.14 23.46 30.60 34.56 24.28 26.55 17.85%
DPS 0.00 21.74 23.19 34.78 34.80 17.39 23.18 -
NAPS 2.093 1.9822 1.9475 1.9235 1.9202 1.8952 1.8504 8.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.74 4.46 4.86 4.50 3.88 4.20 3.48 -
P/RPS 4.57 4.61 5.08 4.49 3.64 4.67 3.96 10.03%
P/EPS 12.14 16.07 18.02 12.78 9.77 15.04 11.40 4.28%
EY 8.24 6.22 5.55 7.82 10.24 6.65 8.77 -4.07%
DY 0.00 5.61 5.49 8.89 10.31 4.76 7.66 -
P/NAPS 1.97 1.96 2.17 2.03 1.76 1.93 1.64 13.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 4.64 4.86 4.70 4.62 4.20 3.96 3.72 -
P/RPS 4.47 5.03 4.91 4.61 3.94 4.40 4.23 3.75%
P/EPS 11.89 17.51 17.42 13.13 10.57 14.18 12.18 -1.59%
EY 8.41 5.71 5.74 7.62 9.46 7.05 8.21 1.61%
DY 0.00 5.14 5.67 8.66 9.52 5.05 7.17 -
P/NAPS 1.93 2.13 2.10 2.09 1.90 1.82 1.75 6.75%

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