[BIPORT] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 23.36%
YoY- 24.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 391,116 386,784 359,813 309,642 273,332 279,532 274,835 6.05%
PBT 175,212 156,118 155,286 128,216 102,797 117,978 100,098 9.77%
Tax -51,135 -45,065 -43,596 -37,584 -30,049 -34,269 -28,743 10.07%
NP 124,077 111,053 111,690 90,632 72,748 83,709 71,355 9.65%
-
NP to SH 124,077 111,053 111,690 90,632 72,748 83,709 71,355 9.65%
-
Tax Rate 29.18% 28.87% 28.07% 29.31% 29.23% 29.05% 28.71% -
Total Cost 267,039 275,731 248,123 219,010 200,584 195,823 203,480 4.63%
-
Net Worth 903,538 911,826 871,781 816,482 768,053 728,729 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 119,997 100,011 80,009 59,991 99,980 18,904 - -
Div Payout % 96.71% 90.06% 71.64% 66.19% 137.43% 22.58% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 903,538 911,826 871,781 816,482 768,053 728,729 0 -
NOSH 399,990 400,046 400,046 399,942 399,923 378,089 400,870 -0.03%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 31.72% 28.71% 31.04% 29.27% 26.62% 29.95% 25.96% -
ROE 13.73% 12.18% 12.81% 11.10% 9.47% 11.49% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 97.78 96.68 89.94 77.42 68.35 73.93 68.56 6.09%
EPS 31.02 27.76 27.92 22.66 18.19 22.14 17.80 9.69%
DPS 30.00 25.00 20.00 15.00 25.00 5.00 0.00 -
NAPS 2.2589 2.2793 2.1792 2.0415 1.9205 1.9274 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,883
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.03 84.08 78.22 67.31 59.42 60.77 59.75 6.05%
EPS 26.97 24.14 24.28 19.70 15.81 18.20 15.51 9.65%
DPS 26.09 21.74 17.39 13.04 21.73 4.11 0.00 -
NAPS 1.9642 1.9822 1.8952 1.775 1.6697 1.5842 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - -
Price 4.80 4.46 4.20 3.22 2.23 2.00 0.00 -
P/RPS 4.91 4.61 4.67 4.16 3.26 2.71 0.00 -
P/EPS 15.47 16.07 15.04 14.21 12.26 9.03 0.00 -
EY 6.46 6.22 6.65 7.04 8.16 11.07 0.00 -
DY 6.25 5.61 4.76 4.66 11.21 2.50 0.00 -
P/NAPS 2.12 1.96 1.93 1.58 1.16 1.04 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 17/05/01 -
Price 4.88 4.86 3.96 3.50 2.20 2.06 1.98 -
P/RPS 4.99 5.03 4.40 4.52 3.22 2.79 0.00 -
P/EPS 15.73 17.51 14.18 15.44 12.09 9.30 0.00 -
EY 6.36 5.71 7.05 6.47 8.27 10.75 0.00 -
DY 6.15 5.14 5.05 4.29 11.36 2.43 0.00 -
P/NAPS 2.16 2.13 1.82 1.71 1.15 1.07 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