[BIPORT] YoY Annualized 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- -11.44%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 456,748 422,374 385,942 400,388 357,548 296,914 254,390 10.23%
PBT 227,004 220,888 188,008 199,010 182,828 142,690 95,240 15.56%
Tax -59,336 -58,700 -55,144 -58,232 -55,300 -48,928 -28,258 13.14%
NP 167,668 162,188 132,864 140,778 127,528 93,762 66,982 16.50%
-
NP to SH 167,668 162,188 132,864 140,778 127,528 93,762 66,982 16.50%
-
Tax Rate 26.14% 26.57% 29.33% 29.26% 30.25% 34.29% 29.67% -
Total Cost 289,080 260,186 253,078 259,610 230,020 203,152 187,408 7.48%
-
Net Worth 873,377 897,234 903,411 884,821 837,732 787,416 771,893 2.07%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 59,195 80,013 79,990 159,974 120,007 80,001 - -
Div Payout % 35.31% 49.33% 60.20% 113.64% 94.10% 85.32% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 873,377 897,234 903,411 884,821 837,732 787,416 771,893 2.07%
NOSH 399,971 400,069 399,951 399,937 400,025 400,008 400,131 -0.00%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 36.71% 38.40% 34.43% 35.16% 35.67% 31.58% 26.33% -
ROE 19.20% 18.08% 14.71% 15.91% 15.22% 11.91% 8.68% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 114.20 105.58 96.50 100.11 89.38 74.23 63.58 10.24%
EPS 41.92 40.54 33.22 35.20 31.88 23.44 16.74 16.51%
DPS 14.80 20.00 20.00 40.00 30.00 20.00 0.00 -
NAPS 2.1836 2.2427 2.2588 2.2124 2.0942 1.9685 1.9291 2.08%
Adjusted Per Share Value based on latest NOSH - 400,130
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 99.29 91.82 83.90 87.04 77.73 64.55 55.30 10.23%
EPS 36.45 35.26 28.88 30.60 27.72 20.38 14.56 16.50%
DPS 12.87 17.39 17.39 34.78 26.09 17.39 0.00 -
NAPS 1.8986 1.9505 1.9639 1.9235 1.8212 1.7118 1.678 2.07%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 6.30 6.00 4.80 4.50 3.36 2.55 2.15 -
P/RPS 5.52 5.68 4.97 4.49 3.76 3.44 3.38 8.51%
P/EPS 15.03 14.80 14.45 12.78 10.54 10.88 12.84 2.65%
EY 6.65 6.76 6.92 7.82 9.49 9.19 7.79 -2.60%
DY 2.35 3.33 4.17 8.89 8.93 7.84 0.00 -
P/NAPS 2.89 2.68 2.13 2.03 1.60 1.30 1.11 17.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 22/08/02 -
Price 5.85 6.00 4.80 4.62 3.30 2.92 2.29 -
P/RPS 5.12 5.68 4.97 4.61 3.69 3.93 3.60 6.04%
P/EPS 13.96 14.80 14.45 13.13 10.35 12.46 13.68 0.33%
EY 7.17 6.76 6.92 7.62 9.66 8.03 7.31 -0.32%
DY 2.53 3.33 4.17 8.66 9.09 6.85 0.00 -
P/NAPS 2.68 2.68 2.13 2.09 1.58 1.48 1.19 14.47%

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