[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -64.84%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 391,116 286,442 192,971 103,850 386,784 287,250 200,194 56.08%
PBT 175,212 135,299 94,004 55,066 156,118 114,790 99,505 45.66%
Tax -51,135 -40,255 -27,572 -16,017 -45,065 -33,861 -29,116 45.41%
NP 124,077 95,044 66,432 39,049 111,053 80,929 70,389 45.77%
-
NP to SH 124,077 95,044 66,432 39,049 111,053 80,929 70,389 45.77%
-
Tax Rate 29.18% 29.75% 29.33% 29.09% 28.87% 29.50% 29.26% -
Total Cost 267,039 191,398 126,539 64,801 275,731 206,321 129,805 61.54%
-
Net Worth 903,538 903,397 903,411 962,781 911,826 895,859 884,821 1.40%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 119,997 80,003 39,995 - 100,011 80,008 79,987 30.95%
Div Payout % 96.71% 84.18% 60.20% - 90.06% 98.86% 113.64% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 903,538 903,397 903,411 962,781 911,826 895,859 884,821 1.40%
NOSH 399,990 400,016 399,951 400,092 400,046 400,044 399,937 0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 31.72% 33.18% 34.43% 37.60% 28.71% 28.17% 35.16% -
ROE 13.73% 10.52% 7.35% 4.06% 12.18% 9.03% 7.96% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.78 71.61 48.25 25.96 96.68 71.80 50.06 56.06%
EPS 31.02 23.76 16.61 9.76 27.76 20.23 17.60 45.75%
DPS 30.00 20.00 10.00 0.00 25.00 20.00 20.00 30.94%
NAPS 2.2589 2.2584 2.2588 2.4064 2.2793 2.2394 2.2124 1.39%
Adjusted Per Share Value based on latest NOSH - 400,092
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.03 62.27 41.95 22.58 84.08 62.45 43.52 56.09%
EPS 26.97 20.66 14.44 8.49 24.14 17.59 15.30 45.77%
DPS 26.09 17.39 8.69 0.00 21.74 17.39 17.39 30.95%
NAPS 1.9642 1.9639 1.9639 2.093 1.9822 1.9475 1.9235 1.40%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.80 4.74 4.80 4.74 4.46 4.86 4.50 -
P/RPS 4.91 6.62 9.95 18.26 4.61 6.77 8.99 -33.11%
P/EPS 15.47 19.95 28.90 48.57 16.07 24.02 25.57 -28.40%
EY 6.46 5.01 3.46 2.06 6.22 4.16 3.91 39.62%
DY 6.25 4.22 2.08 0.00 5.61 4.12 4.44 25.52%
P/NAPS 2.12 2.10 2.13 1.97 1.96 2.17 2.03 2.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 30/08/06 31/05/06 23/02/06 25/11/05 26/08/05 -
Price 4.88 4.78 4.80 4.64 4.86 4.70 4.62 -
P/RPS 4.99 6.68 9.95 17.88 5.03 6.55 9.23 -33.56%
P/EPS 15.73 20.12 28.90 47.54 17.51 23.23 26.25 -28.85%
EY 6.36 4.97 3.46 2.10 5.71 4.30 3.81 40.58%
DY 6.15 4.18 2.08 0.00 5.14 4.26 4.33 26.27%
P/NAPS 2.16 2.12 2.13 1.93 2.13 2.10 2.09 2.21%

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