[BIPORT] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.35%
YoY- 4.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 97,382 93,471 87,056 84,712 74,809 69,879 70,020 5.64%
PBT 43,699 41,294 15,285 40,362 31,345 23,473 29,651 6.67%
Tax -11,508 -12,682 -4,745 -12,542 -4,754 -6,716 -8,190 5.82%
NP 32,191 28,612 10,540 27,820 26,591 16,757 21,461 6.98%
-
NP to SH 32,191 28,612 10,540 27,820 26,591 16,757 21,461 6.98%
-
Tax Rate 26.33% 30.71% 31.04% 31.07% 15.17% 28.61% 27.62% -
Total Cost 65,191 64,859 76,516 56,892 48,218 53,122 48,559 5.02%
-
Net Worth 899,828 903,739 897,462 850,708 813,964 788,538 733,950 3.45%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 39,988 40,016 - 19,985 - - - -
Div Payout % 124.22% 139.86% - 71.84% - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 899,828 903,739 897,462 850,708 813,964 788,538 733,950 3.45%
NOSH 399,888 400,167 400,760 399,712 399,864 399,928 399,646 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 33.06% 30.61% 12.11% 32.84% 35.55% 23.98% 30.65% -
ROE 3.58% 3.17% 1.17% 3.27% 3.27% 2.13% 2.92% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 24.35 23.36 21.72 21.19 18.71 17.47 17.52 5.63%
EPS 8.05 7.15 2.63 6.96 6.65 4.19 5.37 6.97%
DPS 10.00 10.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.2502 2.2584 2.2394 2.1283 2.0356 1.9717 1.8365 3.44%
Adjusted Per Share Value based on latest NOSH - 399,712
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 21.17 20.32 18.93 18.42 16.26 15.19 15.22 5.65%
EPS 7.00 6.22 2.29 6.05 5.78 3.64 4.67 6.97%
DPS 8.69 8.70 0.00 4.34 0.00 0.00 0.00 -
NAPS 1.9561 1.9647 1.951 1.8494 1.7695 1.7142 1.5955 3.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 6.55 4.74 4.86 3.48 2.91 2.09 1.80 -
P/RPS 26.90 20.29 22.37 16.42 15.55 11.96 10.27 17.39%
P/EPS 81.37 66.29 184.79 50.00 43.76 49.88 33.52 15.92%
EY 1.23 1.51 0.54 2.00 2.29 2.00 2.98 -13.70%
DY 1.53 2.11 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 2.91 2.10 2.17 1.64 1.43 1.06 0.98 19.87%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/11/07 30/11/06 25/11/05 26/11/04 14/11/03 12/11/02 29/11/01 -
Price 6.40 4.78 4.70 3.72 3.08 2.15 2.00 -
P/RPS 26.28 20.46 21.64 17.55 16.46 12.30 11.42 14.89%
P/EPS 79.50 66.85 178.71 53.45 46.32 51.31 37.24 13.46%
EY 1.26 1.50 0.56 1.87 2.16 1.95 2.69 -11.86%
DY 1.56 2.09 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 2.84 2.12 2.10 1.75 1.51 1.09 1.09 17.29%

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