[BIPORT] YoY Cumulative 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- 77.13%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 228,374 211,187 192,971 200,194 178,774 148,457 127,195 10.23%
PBT 113,502 110,444 94,004 99,505 91,414 71,345 47,620 15.56%
Tax -29,668 -29,350 -27,572 -29,116 -27,650 -24,464 -14,129 13.14%
NP 83,834 81,094 66,432 70,389 63,764 46,881 33,491 16.50%
-
NP to SH 83,834 81,094 66,432 70,389 63,764 46,881 33,491 16.50%
-
Tax Rate 26.14% 26.57% 29.33% 29.26% 30.25% 34.29% 29.67% -
Total Cost 144,540 130,093 126,539 129,805 115,010 101,576 93,704 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 29,597 40,006 39,995 79,987 60,003 40,000 - -
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 9.60% 9.04% 7.35% 7.96% 7.61% 5.95% 4.34% -
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 57.10 52.79 48.25 50.06 44.69 37.11 31.79 10.24%
EPS 20.96 20.27 16.61 17.60 15.94 11.72 8.37 16.51%
DPS 7.40 10.00 10.00 20.00 15.00 10.00 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 49.65 45.91 41.95 43.52 38.86 32.27 27.65 10.23%
EPS 18.22 17.63 14.44 15.30 13.86 10.19 7.28 16.50%
DPS 6.43 8.70 8.69 17.39 13.04 8.70 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 11.03 11.37 9.95 8.99 7.52 6.87 6.76 8.49%
P/EPS 30.06 29.60 28.90 25.57 21.08 21.76 25.69 2.65%
EY 3.33 3.38 3.46 3.91 4.74 4.60 3.89 -2.55%
DY 1.17 1.67 2.08 4.44 4.46 3.92 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 10.25 11.37 9.95 9.23 7.38 7.87 7.20 6.05%
P/EPS 27.91 29.60 28.90 26.25 20.70 24.91 27.36 0.33%
EY 3.58 3.38 3.46 3.81 4.83 4.01 3.66 -0.36%
DY 1.26 1.67 2.08 4.33 4.55 3.42 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