[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 37.22%
YoY- -0.57%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 286,442 192,971 103,850 386,784 287,250 200,194 106,719 93.02%
PBT 135,299 94,004 55,066 156,118 114,790 99,505 57,389 77.04%
Tax -40,255 -27,572 -16,017 -45,065 -33,861 -29,116 -17,650 73.18%
NP 95,044 66,432 39,049 111,053 80,929 70,389 39,739 78.74%
-
NP to SH 95,044 66,432 39,049 111,053 80,929 70,389 39,739 78.74%
-
Tax Rate 29.75% 29.33% 29.09% 28.87% 29.50% 29.26% 30.76% -
Total Cost 191,398 126,539 64,801 275,731 206,321 129,805 66,980 101.24%
-
Net Worth 903,397 903,411 962,781 911,826 895,859 884,821 883,302 1.50%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 80,003 39,995 - 100,011 80,008 79,987 40,019 58.62%
Div Payout % 84.18% 60.20% - 90.06% 98.86% 113.64% 100.70% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 903,397 903,411 962,781 911,826 895,859 884,821 883,302 1.50%
NOSH 400,016 399,951 400,092 400,046 400,044 399,937 400,191 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 33.18% 34.43% 37.60% 28.71% 28.17% 35.16% 37.24% -
ROE 10.52% 7.35% 4.06% 12.18% 9.03% 7.96% 4.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.61 48.25 25.96 96.68 71.80 50.06 26.67 93.06%
EPS 23.76 16.61 9.76 27.76 20.23 17.60 9.93 78.80%
DPS 20.00 10.00 0.00 25.00 20.00 20.00 10.00 58.67%
NAPS 2.2584 2.2588 2.4064 2.2793 2.2394 2.2124 2.2072 1.53%
Adjusted Per Share Value based on latest NOSH - 400,053
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 62.27 41.95 22.58 84.08 62.45 43.52 23.20 93.01%
EPS 20.66 14.44 8.49 24.14 17.59 15.30 8.64 78.72%
DPS 17.39 8.69 0.00 21.74 17.39 17.39 8.70 58.61%
NAPS 1.9639 1.9639 2.093 1.9822 1.9475 1.9235 1.9202 1.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.74 4.80 4.74 4.46 4.86 4.50 3.88 -
P/RPS 6.62 9.95 18.26 4.61 6.77 8.99 14.55 -40.81%
P/EPS 19.95 28.90 48.57 16.07 24.02 25.57 39.07 -36.08%
EY 5.01 3.46 2.06 6.22 4.16 3.91 2.56 56.39%
DY 4.22 2.08 0.00 5.61 4.12 4.44 2.58 38.78%
P/NAPS 2.10 2.13 1.97 1.96 2.17 2.03 1.76 12.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 -
Price 4.78 4.80 4.64 4.86 4.70 4.62 4.20 -
P/RPS 6.68 9.95 17.88 5.03 6.55 9.23 15.75 -43.52%
P/EPS 20.12 28.90 47.54 17.51 23.23 26.25 42.30 -39.03%
EY 4.97 3.46 2.10 5.71 4.30 3.81 2.36 64.22%
DY 4.18 2.08 0.00 5.14 4.26 4.33 2.38 45.51%
P/NAPS 2.12 2.13 1.93 2.13 2.10 2.09 1.90 7.57%

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