[BIPORT] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 44.24%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 415,400 426,876 359,196 308,200 286,672 291,564 0 -
PBT 220,264 229,556 183,272 149,692 145,004 120,232 0 -
Tax -64,068 -70,600 -50,976 -44,760 -41,004 -34,640 0 -
NP 156,196 158,956 132,296 104,932 104,000 85,592 0 -
-
NP to SH 156,196 158,956 132,296 104,932 104,000 85,592 0 -
-
Tax Rate 29.09% 30.76% 27.81% 29.90% 28.28% 28.81% - -
Total Cost 259,204 267,920 226,900 203,268 182,672 205,972 0 -
-
Net Worth 962,781 883,302 849,765 795,107 763,920 0 0 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - 160,076 - - - - - -
Div Payout % - 100.70% - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 962,781 883,302 849,765 795,107 763,920 0 0 -
NOSH 400,092 400,191 399,927 399,893 400,000 310,115 0 -
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 37.60% 37.24% 36.83% 34.05% 36.28% 29.36% 0.00% -
ROE 16.22% 18.00% 15.57% 13.20% 13.61% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 103.83 106.67 89.82 77.07 71.67 94.02 0.00 -
EPS 39.04 39.72 33.08 26.24 26.00 27.60 0.00 -
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4064 2.2072 2.1248 1.9883 1.9098 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,893
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 90.30 92.80 78.09 67.00 62.32 63.38 0.00 -
EPS 33.96 34.56 28.76 22.81 22.61 18.61 0.00 -
DPS 0.00 34.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.093 1.9202 1.8473 1.7285 1.6607 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - - -
Price 4.74 3.88 3.42 2.21 2.15 0.00 0.00 -
P/RPS 4.57 3.64 3.81 2.87 3.00 0.00 0.00 -
P/EPS 12.14 9.77 10.34 8.42 8.27 0.00 0.00 -
EY 8.24 10.24 9.67 11.87 12.09 0.00 0.00 -
DY 0.00 10.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.76 1.61 1.11 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 31/05/05 20/05/04 23/05/03 24/05/02 28/05/01 - -
Price 4.64 4.20 3.12 2.45 2.19 1.99 0.00 -
P/RPS 4.47 3.94 3.47 3.18 3.06 2.12 0.00 -
P/EPS 11.89 10.57 9.43 9.34 8.42 7.21 0.00 -
EY 8.41 9.46 10.60 10.71 11.87 13.87 0.00 -
DY 0.00 9.52 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.90 1.47 1.23 1.15 0.00 0.00 -

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