[BIPORT] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 23.23%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 417,172 391,116 386,784 359,813 309,642 273,332 279,532 6.89%
PBT 189,193 175,212 156,118 155,286 128,216 102,797 117,978 8.18%
Tax -53,549 -51,135 -45,065 -43,596 -37,584 -30,049 -34,269 7.71%
NP 135,644 124,077 111,053 111,690 90,632 72,748 83,709 8.37%
-
NP to SH 135,644 124,077 111,053 111,690 90,632 72,748 83,709 8.37%
-
Tax Rate 28.30% 29.18% 28.87% 28.07% 29.31% 29.23% 29.05% -
Total Cost 281,528 267,039 275,731 248,123 219,010 200,584 195,823 6.23%
-
Net Worth 893,226 903,538 911,826 871,781 816,482 768,053 728,729 3.44%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 220,006 119,997 100,011 80,009 59,991 99,980 18,904 50.51%
Div Payout % 162.19% 96.71% 90.06% 71.64% 66.19% 137.43% 22.58% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 893,226 903,538 911,826 871,781 816,482 768,053 728,729 3.44%
NOSH 400,011 399,990 400,046 400,046 399,942 399,923 378,089 0.94%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 32.52% 31.72% 28.71% 31.04% 29.27% 26.62% 29.95% -
ROE 15.19% 13.73% 12.18% 12.81% 11.10% 9.47% 11.49% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 104.29 97.78 96.68 89.94 77.42 68.35 73.93 5.89%
EPS 33.91 31.02 27.76 27.92 22.66 18.19 22.14 7.36%
DPS 55.00 30.00 25.00 20.00 15.00 25.00 5.00 49.10%
NAPS 2.233 2.2589 2.2793 2.1792 2.0415 1.9205 1.9274 2.48%
Adjusted Per Share Value based on latest NOSH - 399,820
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 90.69 85.03 84.08 78.22 67.31 59.42 60.77 6.89%
EPS 29.49 26.97 24.14 24.28 19.70 15.81 18.20 8.37%
DPS 47.83 26.09 21.74 17.39 13.04 21.73 4.11 50.50%
NAPS 1.9418 1.9642 1.9822 1.8952 1.775 1.6697 1.5842 3.44%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.10 4.80 4.46 4.20 3.22 2.23 2.00 -
P/RPS 5.85 4.91 4.61 4.67 4.16 3.26 2.71 13.67%
P/EPS 17.99 15.47 16.07 15.04 14.21 12.26 9.03 12.16%
EY 5.56 6.46 6.22 6.65 7.04 8.16 11.07 -10.83%
DY 9.02 6.25 5.61 4.76 4.66 11.21 2.50 23.83%
P/NAPS 2.73 2.12 1.96 1.93 1.58 1.16 1.04 17.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 5.80 4.88 4.86 3.96 3.50 2.20 2.06 -
P/RPS 5.56 4.99 5.03 4.40 4.52 3.22 2.79 12.17%
P/EPS 17.10 15.73 17.51 14.18 15.44 12.09 9.30 10.67%
EY 5.85 6.36 5.71 7.05 6.47 8.27 10.75 -9.63%
DY 9.48 6.15 5.14 5.05 4.29 11.36 2.43 25.45%
P/NAPS 2.60 2.16 2.13 1.82 1.71 1.15 1.07 15.94%

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