[BIPORT] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -7.21%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 106,719 96,326 84,712 88,975 89,799 86,375 74,809 26.69%
PBT 57,389 23,511 40,362 45,596 45,818 25,525 31,345 49.60%
Tax -17,650 -3,404 -12,542 -14,906 -12,744 -8,367 -4,754 139.57%
NP 39,739 20,107 27,820 30,690 33,074 17,158 26,591 30.68%
-
NP to SH 39,739 20,107 27,820 30,690 33,074 17,158 26,591 30.68%
-
Tax Rate 30.76% 14.48% 31.07% 32.69% 27.81% 32.78% 15.17% -
Total Cost 66,980 76,219 56,892 58,285 56,725 69,217 48,218 24.47%
-
Net Worth 883,302 871,249 850,708 837,952 849,765 816,362 813,964 5.59%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 40,019 - 19,985 60,019 - 19,994 - -
Div Payout % 100.70% - 71.84% 195.57% - 116.53% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 883,302 871,249 850,708 837,952 849,765 816,362 813,964 5.59%
NOSH 400,191 399,820 399,712 400,130 399,927 399,883 399,864 0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 37.24% 20.87% 32.84% 34.49% 36.83% 19.86% 35.55% -
ROE 4.50% 2.31% 3.27% 3.66% 3.89% 2.10% 3.27% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 26.67 24.09 21.19 22.24 22.45 21.60 18.71 26.63%
EPS 9.93 5.03 6.96 7.67 8.27 4.29 6.65 30.61%
DPS 10.00 0.00 5.00 15.00 0.00 5.00 0.00 -
NAPS 2.2072 2.1791 2.1283 2.0942 2.1248 2.0415 2.0356 5.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 23.20 20.94 18.42 19.34 19.52 18.78 16.26 26.71%
EPS 8.64 4.37 6.05 6.67 7.19 3.73 5.78 30.70%
DPS 8.70 0.00 4.34 13.05 0.00 4.35 0.00 -
NAPS 1.9202 1.894 1.8494 1.8216 1.8473 1.7747 1.7695 5.59%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 3.88 4.20 3.48 3.36 3.42 3.22 2.91 -
P/RPS 14.55 17.43 16.42 15.11 15.23 14.91 15.55 -4.33%
P/EPS 39.07 83.52 50.00 43.81 41.35 75.05 43.76 -7.27%
EY 2.56 1.20 2.00 2.28 2.42 1.33 2.29 7.70%
DY 2.58 0.00 1.44 4.46 0.00 1.55 0.00 -
P/NAPS 1.76 1.93 1.64 1.60 1.61 1.58 1.43 14.83%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 -
Price 4.20 3.96 3.72 3.30 3.12 3.50 3.08 -
P/RPS 15.75 16.44 17.55 14.84 13.90 16.20 16.46 -2.89%
P/EPS 42.30 78.74 53.45 43.02 37.73 81.57 46.32 -5.86%
EY 2.36 1.27 1.87 2.32 2.65 1.23 2.16 6.07%
DY 2.38 0.00 1.34 4.55 0.00 1.43 0.00 -
P/NAPS 1.90 1.82 1.75 1.58 1.47 1.71 1.51 16.53%

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