[BIPORT] QoQ Cumulative 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- -63.51%
YoY- 26.08%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 359,813 263,487 178,774 89,799 309,642 223,266 148,457 79.95%
PBT 155,286 131,774 91,414 45,818 128,216 102,691 71,345 67.55%
Tax -43,596 -40,191 -27,650 -12,744 -37,584 -29,219 -24,464 46.73%
NP 111,690 91,583 63,764 33,074 90,632 73,472 46,881 77.91%
-
NP to SH 111,690 91,583 63,764 33,074 90,632 73,472 46,881 77.91%
-
Tax Rate 28.07% 30.50% 30.25% 27.81% 29.31% 28.45% 34.29% -
Total Cost 248,123 171,904 115,010 56,725 219,010 149,794 101,576 80.88%
-
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 79,985 60,003 - 59,991 39,996 40,000 58.41%
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% 10.76% 7.61% 3.89% 11.10% 9.02% 5.95% -
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 65.88 44.69 22.45 77.42 55.82 37.11 79.94%
EPS 27.92 22.90 15.94 8.27 22.66 18.37 11.72 77.90%
DPS 20.00 20.00 15.00 0.00 15.00 10.00 10.00 58.40%
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 57.28 38.86 19.52 67.31 48.54 32.27 79.96%
EPS 24.28 19.91 13.86 7.19 19.70 15.97 10.19 77.92%
DPS 17.39 17.39 13.04 0.00 13.04 8.69 8.70 58.34%
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 5.28 7.52 15.23 4.16 5.21 6.87 -22.59%
P/EPS 15.04 15.20 21.08 41.35 14.21 15.84 21.76 -21.73%
EY 6.65 6.58 4.74 2.42 7.04 6.31 4.60 27.70%
DY 4.76 5.75 4.46 0.00 4.66 3.44 3.92 13.75%
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 5.65 7.38 13.90 4.52 5.52 7.87 -32.01%
P/EPS 14.18 16.24 20.70 37.73 15.44 16.77 24.91 -31.19%
EY 7.05 6.16 4.83 2.65 6.47 5.96 4.01 45.41%
DY 5.05 5.38 4.55 0.00 4.29 3.25 3.42 29.51%
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