[BIPORT] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 185.81%
YoY- 49.82%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 93,471 89,121 103,850 99,533 87,056 93,475 106,719 -8.44%
PBT 41,294 38,938 55,066 41,327 15,285 42,116 57,389 -19.68%
Tax -12,682 -11,555 -16,017 -11,203 -4,745 -11,466 -17,650 -19.76%
NP 28,612 27,383 39,049 30,124 10,540 30,650 39,739 -19.65%
-
NP to SH 28,612 27,383 39,049 30,124 10,540 30,650 39,739 -19.65%
-
Tax Rate 30.71% 29.68% 29.09% 27.11% 31.04% 27.22% 30.76% -
Total Cost 64,859 61,738 64,801 69,409 76,516 62,825 66,980 -2.12%
-
Net Worth 903,739 902,959 962,781 911,841 897,462 885,248 883,302 1.53%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 40,016 39,975 - 20,002 - 40,013 40,019 -0.00%
Div Payout % 139.86% 145.99% - 66.40% - 130.55% 100.70% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 903,739 902,959 962,781 911,841 897,462 885,248 883,302 1.53%
NOSH 400,167 399,751 400,092 400,053 400,760 400,130 400,191 -0.00%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 30.61% 30.73% 37.60% 30.27% 12.11% 32.79% 37.24% -
ROE 3.17% 3.03% 4.06% 3.30% 1.17% 3.46% 4.50% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.36 22.29 25.96 24.88 21.72 23.36 26.67 -8.44%
EPS 7.15 6.85 9.76 7.53 2.63 7.66 9.93 -19.64%
DPS 10.00 10.00 0.00 5.00 0.00 10.00 10.00 0.00%
NAPS 2.2584 2.2588 2.4064 2.2793 2.2394 2.2124 2.2072 1.53%
Adjusted Per Share Value based on latest NOSH - 400,053
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 20.32 19.37 22.58 21.64 18.93 20.32 23.20 -8.44%
EPS 6.22 5.95 8.49 6.55 2.29 6.66 8.64 -19.65%
DPS 8.70 8.69 0.00 4.35 0.00 8.70 8.70 0.00%
NAPS 1.9647 1.963 2.093 1.9823 1.951 1.9245 1.9202 1.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.74 4.80 4.74 4.46 4.86 4.50 3.88 -
P/RPS 20.29 21.53 18.26 17.93 22.37 19.26 14.55 24.79%
P/EPS 66.29 70.07 48.57 59.23 184.79 58.75 39.07 42.20%
EY 1.51 1.43 2.06 1.69 0.54 1.70 2.56 -29.64%
DY 2.11 2.08 0.00 1.12 0.00 2.22 2.58 -12.53%
P/NAPS 2.10 2.13 1.97 1.96 2.17 2.03 1.76 12.48%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 23/02/06 25/11/05 26/08/05 31/05/05 -
Price 4.78 4.80 4.64 4.86 4.70 4.62 4.20 -
P/RPS 20.46 21.53 17.88 19.53 21.64 19.78 15.75 19.03%
P/EPS 66.85 70.07 47.54 64.54 178.71 60.31 42.30 35.63%
EY 1.50 1.43 2.10 1.55 0.56 1.66 2.36 -26.05%
DY 2.09 2.08 0.00 1.03 0.00 2.16 2.38 -8.29%
P/NAPS 2.12 2.13 1.93 2.13 2.10 2.09 1.90 7.57%

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