[BIPORT] QoQ Annualized Quarter 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- 45.97%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 359,813 351,316 357,548 359,196 309,642 297,688 296,914 13.59%
PBT 155,286 175,698 182,828 183,272 128,216 136,921 142,690 5.77%
Tax -43,596 -53,588 -55,300 -50,976 -37,584 -38,958 -48,928 -7.37%
NP 111,690 122,110 127,528 132,296 90,632 97,962 93,762 12.31%
-
NP to SH 111,690 122,110 127,528 132,296 90,632 97,962 93,762 12.31%
-
Tax Rate 28.07% 30.50% 30.25% 27.81% 29.31% 28.45% 34.29% -
Total Cost 248,123 229,205 230,020 226,900 219,010 199,725 203,152 14.19%
-
Net Worth 871,781 851,161 837,732 849,765 816,482 814,162 787,416 6.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 80,009 106,646 120,007 - 59,991 53,328 80,001 0.00%
Div Payout % 71.64% 87.34% 94.10% - 66.19% 54.44% 85.32% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 871,781 851,161 837,732 849,765 816,482 814,162 787,416 6.98%
NOSH 400,046 399,925 400,025 399,927 399,942 399,961 400,008 0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 31.04% 34.76% 35.67% 36.83% 29.27% 32.91% 31.58% -
ROE 12.81% 14.35% 15.22% 15.57% 11.10% 12.03% 11.91% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 89.94 87.85 89.38 89.82 77.42 74.43 74.23 13.58%
EPS 27.92 30.53 31.88 33.08 22.66 24.49 23.44 12.30%
DPS 20.00 26.67 30.00 0.00 15.00 13.33 20.00 0.00%
NAPS 2.1792 2.1283 2.0942 2.1248 2.0415 2.0356 1.9685 6.98%
Adjusted Per Share Value based on latest NOSH - 399,927
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 78.22 76.37 77.73 78.09 67.31 64.71 64.55 13.59%
EPS 24.28 26.55 27.72 28.76 19.70 21.30 20.38 12.32%
DPS 17.39 23.18 26.09 0.00 13.04 11.59 17.39 0.00%
NAPS 1.8952 1.8504 1.8212 1.8473 1.775 1.7699 1.7118 6.98%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 4.20 3.48 3.36 3.42 3.22 2.91 2.55 -
P/RPS 4.67 3.96 3.76 3.81 4.16 3.91 3.44 22.49%
P/EPS 15.04 11.40 10.54 10.34 14.21 11.88 10.88 23.97%
EY 6.65 8.77 9.49 9.67 7.04 8.42 9.19 -19.32%
DY 4.76 7.66 8.93 0.00 4.66 4.58 7.84 -28.19%
P/NAPS 1.93 1.64 1.60 1.61 1.58 1.43 1.30 29.98%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 -
Price 3.96 3.72 3.30 3.12 3.50 3.08 2.92 -
P/RPS 4.40 4.23 3.69 3.47 4.52 4.14 3.93 7.78%
P/EPS 14.18 12.18 10.35 9.43 15.44 12.58 12.46 8.96%
EY 7.05 8.21 9.66 10.60 6.47 7.95 8.03 -8.27%
DY 5.05 7.17 9.09 0.00 4.29 4.33 6.85 -18.31%
P/NAPS 1.82 1.75 1.58 1.47 1.71 1.51 1.48 14.70%

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