[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -64.42%
YoY- 20.15%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 118,027 107,041 103,850 106,719 89,799 77,050 71,668 8.66%
PBT 67,434 57,736 55,066 57,389 45,818 37,423 36,251 10.88%
Tax -17,656 -15,622 -16,017 -17,650 -12,744 -11,190 -10,251 9.47%
NP 49,778 42,114 39,049 39,739 33,074 26,233 26,000 11.42%
-
NP to SH 49,778 42,114 39,049 39,739 33,074 26,233 26,000 11.42%
-
Tax Rate 26.18% 27.06% 29.09% 30.76% 27.81% 29.90% 28.28% -
Total Cost 68,249 64,927 64,801 66,980 56,725 50,817 45,668 6.91%
-
Net Worth 943,341 945,545 962,781 883,302 849,765 795,107 763,920 3.57%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 40,019 - - - -
Div Payout % - - - 100.70% - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 943,341 945,545 962,781 883,302 849,765 795,107 763,920 3.57%
NOSH 400,144 399,943 400,092 400,191 399,927 399,893 400,000 0.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 42.18% 39.34% 37.60% 37.24% 36.83% 34.05% 36.28% -
ROE 5.28% 4.45% 4.06% 4.50% 3.89% 3.30% 3.40% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 29.50 26.76 25.96 26.67 22.45 19.27 17.92 8.65%
EPS 12.44 10.53 9.76 9.93 8.27 6.56 6.50 11.41%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.3575 2.3642 2.4064 2.2072 2.1248 1.9883 1.9098 3.56%
Adjusted Per Share Value based on latest NOSH - 400,191
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 25.66 23.27 22.58 23.20 19.52 16.75 15.58 8.66%
EPS 10.82 9.16 8.49 8.64 7.19 5.70 5.65 11.42%
DPS 0.00 0.00 0.00 8.70 0.00 0.00 0.00 -
NAPS 2.0507 2.0555 2.093 1.9202 1.8473 1.7285 1.6607 3.57%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 6.10 4.90 4.74 3.88 3.42 2.21 2.15 -
P/RPS 20.68 18.31 18.26 14.55 15.23 11.47 12.00 9.48%
P/EPS 49.04 46.53 48.57 39.07 41.35 33.69 33.08 6.77%
EY 2.04 2.15 2.06 2.56 2.42 2.97 3.02 -6.32%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 2.59 2.07 1.97 1.76 1.61 1.11 1.13 14.81%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 20/05/04 23/05/03 24/05/02 -
Price 6.45 5.75 4.64 4.20 3.12 2.45 2.19 -
P/RPS 21.87 21.48 17.88 15.75 13.90 12.72 12.22 10.17%
P/EPS 51.85 54.61 47.54 42.30 37.73 37.35 33.69 7.44%
EY 1.93 1.83 2.10 2.36 2.65 2.68 2.97 -6.92%
DY 0.00 0.00 0.00 2.38 0.00 0.00 0.00 -
P/NAPS 2.74 2.43 1.93 1.90 1.47 1.23 1.15 15.55%

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