[BIPORT] YoY Annualized 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- -3.6%
YoY- 36.01%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 422,374 385,942 400,388 357,548 296,914 254,390 278,438 7.18%
PBT 220,888 188,008 199,010 182,828 142,690 95,240 111,480 12.06%
Tax -58,700 -55,144 -58,232 -55,300 -48,928 -28,258 -31,982 10.64%
NP 162,188 132,864 140,778 127,528 93,762 66,982 79,498 12.61%
-
NP to SH 162,188 132,864 140,778 127,528 93,762 66,982 79,498 12.61%
-
Tax Rate 26.57% 29.33% 29.26% 30.25% 34.29% 29.67% 28.69% -
Total Cost 260,186 253,078 259,610 230,020 203,152 187,408 198,940 4.57%
-
Net Worth 897,234 903,411 884,821 837,732 787,416 771,893 633,071 5.98%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 80,013 79,990 159,974 120,007 80,001 - 35,521 14.48%
Div Payout % 49.33% 60.20% 113.64% 94.10% 85.32% - 44.68% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 897,234 903,411 884,821 837,732 787,416 771,893 633,071 5.98%
NOSH 400,069 399,951 399,937 400,025 400,008 400,131 355,218 2.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 38.40% 34.43% 35.16% 35.67% 31.58% 26.33% 28.55% -
ROE 18.08% 14.71% 15.91% 15.22% 11.91% 8.68% 12.56% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 105.58 96.50 100.11 89.38 74.23 63.58 78.38 5.08%
EPS 40.54 33.22 35.20 31.88 23.44 16.74 22.38 10.40%
DPS 20.00 20.00 40.00 30.00 20.00 0.00 10.00 12.24%
NAPS 2.2427 2.2588 2.2124 2.0942 1.9685 1.9291 1.7822 3.90%
Adjusted Per Share Value based on latest NOSH - 400,130
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 91.82 83.90 87.04 77.73 64.55 55.30 60.53 7.18%
EPS 35.26 28.88 30.60 27.72 20.38 14.56 17.28 12.61%
DPS 17.39 17.39 34.78 26.09 17.39 0.00 7.72 14.48%
NAPS 1.9505 1.9639 1.9235 1.8212 1.7118 1.678 1.3762 5.98%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 6.00 4.80 4.50 3.36 2.55 2.15 2.02 -
P/RPS 5.68 4.97 4.49 3.76 3.44 3.38 2.58 14.05%
P/EPS 14.80 14.45 12.78 10.54 10.88 12.84 9.03 8.57%
EY 6.76 6.92 7.82 9.49 9.19 7.79 11.08 -7.90%
DY 3.33 4.17 8.89 8.93 7.84 0.00 4.95 -6.39%
P/NAPS 2.68 2.13 2.03 1.60 1.30 1.11 1.13 15.47%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 22/08/02 29/08/01 -
Price 6.00 4.80 4.62 3.30 2.92 2.29 2.11 -
P/RPS 5.68 4.97 4.61 3.69 3.93 3.60 2.69 13.25%
P/EPS 14.80 14.45 13.13 10.35 12.46 13.68 9.43 7.79%
EY 6.76 6.92 7.62 9.66 8.03 7.31 10.61 -7.23%
DY 3.33 4.17 8.66 9.09 6.85 0.00 4.74 -5.71%
P/NAPS 2.68 2.13 2.09 1.58 1.48 1.19 1.18 14.64%

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