[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 43.63%
YoY- 24.65%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 200,194 106,719 359,813 263,487 178,774 89,799 309,642 -25.24%
PBT 99,505 57,389 155,286 131,774 91,414 45,818 128,216 -15.56%
Tax -29,116 -17,650 -43,596 -40,191 -27,650 -12,744 -37,584 -15.66%
NP 70,389 39,739 111,690 91,583 63,764 33,074 90,632 -15.52%
-
NP to SH 70,389 39,739 111,690 91,583 63,764 33,074 90,632 -15.52%
-
Tax Rate 29.26% 30.76% 28.07% 30.50% 30.25% 27.81% 29.31% -
Total Cost 129,805 66,980 248,123 171,904 115,010 56,725 219,010 -29.46%
-
Net Worth 884,821 883,302 871,781 851,161 837,732 849,765 816,482 5.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 79,987 40,019 80,009 79,985 60,003 - 59,991 21.16%
Div Payout % 113.64% 100.70% 71.64% 87.34% 94.10% - 66.19% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 884,821 883,302 871,781 851,161 837,732 849,765 816,482 5.51%
NOSH 399,937 400,191 400,046 399,925 400,025 399,927 399,942 -0.00%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 35.16% 37.24% 31.04% 34.76% 35.67% 36.83% 29.27% -
ROE 7.96% 4.50% 12.81% 10.76% 7.61% 3.89% 11.10% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 50.06 26.67 89.94 65.88 44.69 22.45 77.42 -25.24%
EPS 17.60 9.93 27.92 22.90 15.94 8.27 22.66 -15.51%
DPS 20.00 10.00 20.00 20.00 15.00 0.00 15.00 21.16%
NAPS 2.2124 2.2072 2.1792 2.1283 2.0942 2.1248 2.0415 5.51%
Adjusted Per Share Value based on latest NOSH - 399,712
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 43.52 23.20 78.22 57.28 38.86 19.52 67.31 -25.24%
EPS 15.30 8.64 24.28 19.91 13.86 7.19 19.70 -15.52%
DPS 17.39 8.70 17.39 17.39 13.04 0.00 13.04 21.17%
NAPS 1.9235 1.9202 1.8952 1.8504 1.8212 1.8473 1.775 5.50%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 4.50 3.88 4.20 3.48 3.36 3.42 3.22 -
P/RPS 8.99 14.55 4.67 5.28 7.52 15.23 4.16 67.23%
P/EPS 25.57 39.07 15.04 15.20 21.08 41.35 14.21 47.99%
EY 3.91 2.56 6.65 6.58 4.74 2.42 7.04 -32.45%
DY 4.44 2.58 4.76 5.75 4.46 0.00 4.66 -3.17%
P/NAPS 2.03 1.76 1.93 1.64 1.60 1.61 1.58 18.20%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 -
Price 4.62 4.20 3.96 3.72 3.30 3.12 3.50 -
P/RPS 9.23 15.75 4.40 5.65 7.38 13.90 4.52 61.02%
P/EPS 26.25 42.30 14.18 16.24 20.70 37.73 15.44 42.49%
EY 3.81 2.36 7.05 6.16 4.83 2.65 6.47 -29.76%
DY 4.33 2.38 5.05 5.38 4.55 0.00 4.29 0.62%
P/NAPS 2.09 1.90 1.82 1.75 1.58 1.47 1.71 14.32%

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