[BIPORT] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -22.87%
YoY- -0.13%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 103,850 99,533 87,056 93,475 106,719 96,326 84,712 14.55%
PBT 55,066 41,327 15,285 42,116 57,389 23,511 40,362 23.03%
Tax -16,017 -11,203 -4,745 -11,466 -17,650 -3,404 -12,542 17.72%
NP 39,049 30,124 10,540 30,650 39,739 20,107 27,820 25.38%
-
NP to SH 39,049 30,124 10,540 30,650 39,739 20,107 27,820 25.38%
-
Tax Rate 29.09% 27.11% 31.04% 27.22% 30.76% 14.48% 31.07% -
Total Cost 64,801 69,409 76,516 62,825 66,980 76,219 56,892 9.07%
-
Net Worth 962,781 911,841 897,462 885,248 883,302 871,249 850,708 8.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 20,002 - 40,013 40,019 - 19,985 -
Div Payout % - 66.40% - 130.55% 100.70% - 71.84% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 962,781 911,841 897,462 885,248 883,302 871,249 850,708 8.60%
NOSH 400,092 400,053 400,760 400,130 400,191 399,820 399,712 0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 37.60% 30.27% 12.11% 32.79% 37.24% 20.87% 32.84% -
ROE 4.06% 3.30% 1.17% 3.46% 4.50% 2.31% 3.27% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 25.96 24.88 21.72 23.36 26.67 24.09 21.19 14.50%
EPS 9.76 7.53 2.63 7.66 9.93 5.03 6.96 25.30%
DPS 0.00 5.00 0.00 10.00 10.00 0.00 5.00 -
NAPS 2.4064 2.2793 2.2394 2.2124 2.2072 2.1791 2.1283 8.53%
Adjusted Per Share Value based on latest NOSH - 400,130
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 22.58 21.64 18.93 20.32 23.20 20.94 18.42 14.55%
EPS 8.49 6.55 2.29 6.66 8.64 4.37 6.05 25.36%
DPS 0.00 4.35 0.00 8.70 8.70 0.00 4.34 -
NAPS 2.093 1.9823 1.951 1.9245 1.9202 1.894 1.8494 8.60%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.74 4.46 4.86 4.50 3.88 4.20 3.48 -
P/RPS 18.26 17.93 22.37 19.26 14.55 17.43 16.42 7.34%
P/EPS 48.57 59.23 184.79 58.75 39.07 83.52 50.00 -1.91%
EY 2.06 1.69 0.54 1.70 2.56 1.20 2.00 1.99%
DY 0.00 1.12 0.00 2.22 2.58 0.00 1.44 -
P/NAPS 1.97 1.96 2.17 2.03 1.76 1.93 1.64 13.01%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 28/02/05 26/11/04 -
Price 4.64 4.86 4.70 4.62 4.20 3.96 3.72 -
P/RPS 17.88 19.53 21.64 19.78 15.75 16.44 17.55 1.25%
P/EPS 47.54 64.54 178.71 60.31 42.30 78.74 53.45 -7.52%
EY 2.10 1.55 0.56 1.66 2.36 1.27 1.87 8.04%
DY 0.00 1.03 0.00 2.16 2.38 0.00 1.34 -
P/NAPS 1.93 2.13 2.10 2.09 1.90 1.82 1.75 6.75%

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