[BIPORT] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -35.47%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 84,712 88,975 89,799 86,375 74,809 71,407 77,050 6.50%
PBT 40,362 45,596 45,818 25,525 31,345 33,922 37,423 5.15%
Tax -12,542 -14,906 -12,744 -8,367 -4,754 -13,274 -11,190 7.87%
NP 27,820 30,690 33,074 17,158 26,591 20,648 26,233 3.98%
-
NP to SH 27,820 30,690 33,074 17,158 26,591 20,648 26,233 3.98%
-
Tax Rate 31.07% 32.69% 27.81% 32.78% 15.17% 39.13% 29.90% -
Total Cost 56,892 58,285 56,725 69,217 48,218 50,759 50,817 7.79%
-
Net Worth 850,708 837,952 849,765 816,362 813,964 787,705 795,107 4.59%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 19,985 60,019 - 19,994 - 40,015 - -
Div Payout % 71.84% 195.57% - 116.53% - 193.80% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 850,708 837,952 849,765 816,362 813,964 787,705 795,107 4.59%
NOSH 399,712 400,130 399,927 399,883 399,864 400,155 399,893 -0.03%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 32.84% 34.49% 36.83% 19.86% 35.55% 28.92% 34.05% -
ROE 3.27% 3.66% 3.89% 2.10% 3.27% 2.62% 3.30% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 21.19 22.24 22.45 21.60 18.71 17.84 19.27 6.51%
EPS 6.96 7.67 8.27 4.29 6.65 5.16 6.56 4.01%
DPS 5.00 15.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 2.1283 2.0942 2.1248 2.0415 2.0356 1.9685 1.9883 4.62%
Adjusted Per Share Value based on latest NOSH - 399,883
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.42 19.34 19.52 18.78 16.26 15.52 16.75 6.52%
EPS 6.05 6.67 7.19 3.73 5.78 4.49 5.70 4.04%
DPS 4.34 13.05 0.00 4.35 0.00 8.70 0.00 -
NAPS 1.8494 1.8216 1.8473 1.7747 1.7695 1.7124 1.7285 4.59%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.48 3.36 3.42 3.22 2.91 2.55 2.21 -
P/RPS 16.42 15.11 15.23 14.91 15.55 14.29 11.47 26.93%
P/EPS 50.00 43.81 41.35 75.05 43.76 49.42 33.69 30.01%
EY 2.00 2.28 2.42 1.33 2.29 2.02 2.97 -23.11%
DY 1.44 4.46 0.00 1.55 0.00 3.92 0.00 -
P/NAPS 1.64 1.60 1.61 1.58 1.43 1.30 1.11 29.62%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 -
Price 3.72 3.30 3.12 3.50 3.08 2.92 2.45 -
P/RPS 17.55 14.84 13.90 16.20 16.46 16.36 12.72 23.86%
P/EPS 53.45 43.02 37.73 81.57 46.32 56.59 37.35 26.90%
EY 1.87 2.32 2.65 1.23 2.16 1.77 2.68 -21.27%
DY 1.34 4.55 0.00 1.43 0.00 3.42 0.00 -
P/NAPS 1.75 1.58 1.47 1.71 1.51 1.48 1.23 26.41%

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