[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 14.97%
YoY- -11.63%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 192,971 103,850 386,784 287,250 200,194 106,719 359,813 -34.06%
PBT 94,004 55,066 156,118 114,790 99,505 57,389 155,286 -28.50%
Tax -27,572 -16,017 -45,065 -33,861 -29,116 -17,650 -43,596 -26.38%
NP 66,432 39,049 111,053 80,929 70,389 39,739 111,690 -29.34%
-
NP to SH 66,432 39,049 111,053 80,929 70,389 39,739 111,690 -29.34%
-
Tax Rate 29.33% 29.09% 28.87% 29.50% 29.26% 30.76% 28.07% -
Total Cost 126,539 64,801 275,731 206,321 129,805 66,980 248,123 -36.24%
-
Net Worth 903,411 962,781 911,826 895,859 884,821 883,302 871,781 2.41%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 39,995 - 100,011 80,008 79,987 40,019 80,009 -37.09%
Div Payout % 60.20% - 90.06% 98.86% 113.64% 100.70% 71.64% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 903,411 962,781 911,826 895,859 884,821 883,302 871,781 2.41%
NOSH 399,951 400,092 400,046 400,044 399,937 400,191 400,046 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 34.43% 37.60% 28.71% 28.17% 35.16% 37.24% 31.04% -
ROE 7.35% 4.06% 12.18% 9.03% 7.96% 4.50% 12.81% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 48.25 25.96 96.68 71.80 50.06 26.67 89.94 -34.05%
EPS 16.61 9.76 27.76 20.23 17.60 9.93 27.92 -29.33%
DPS 10.00 0.00 25.00 20.00 20.00 10.00 20.00 -37.08%
NAPS 2.2588 2.4064 2.2793 2.2394 2.2124 2.2072 2.1792 2.42%
Adjusted Per Share Value based on latest NOSH - 400,760
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 41.95 22.58 84.08 62.45 43.52 23.20 78.22 -34.06%
EPS 14.44 8.49 24.14 17.59 15.30 8.64 24.28 -29.34%
DPS 8.69 0.00 21.74 17.39 17.39 8.70 17.39 -37.10%
NAPS 1.9639 2.093 1.9822 1.9475 1.9235 1.9202 1.8952 2.40%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.80 4.74 4.46 4.86 4.50 3.88 4.20 -
P/RPS 9.95 18.26 4.61 6.77 8.99 14.55 4.67 65.80%
P/EPS 28.90 48.57 16.07 24.02 25.57 39.07 15.04 54.74%
EY 3.46 2.06 6.22 4.16 3.91 2.56 6.65 -35.38%
DY 2.08 0.00 5.61 4.12 4.44 2.58 4.76 -42.50%
P/NAPS 2.13 1.97 1.96 2.17 2.03 1.76 1.93 6.81%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 28/02/05 -
Price 4.80 4.64 4.86 4.70 4.62 4.20 3.96 -
P/RPS 9.95 17.88 5.03 6.55 9.23 15.75 4.40 72.54%
P/EPS 28.90 47.54 17.51 23.23 26.25 42.30 14.18 60.95%
EY 3.46 2.10 5.71 4.30 3.81 2.36 7.05 -37.86%
DY 2.08 0.00 5.14 4.26 4.33 2.38 5.05 -44.73%
P/NAPS 2.13 1.93 2.13 2.10 2.09 1.90 1.82 11.08%

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