[BIPORT] YoY 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- -35.47%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 104,674 99,533 96,326 86,375 76,257 70,293 71,643 6.52%
PBT 39,913 41,327 23,511 25,525 31,703 32,587 25,480 7.76%
Tax -10,880 -11,203 -3,404 -8,367 -9,203 -10,088 -7,312 6.84%
NP 29,033 30,124 20,107 17,158 22,500 22,499 18,168 8.12%
-
NP to SH 29,033 30,124 20,107 17,158 22,500 22,499 18,168 8.12%
-
Tax Rate 27.26% 27.11% 14.48% 32.78% 29.03% 30.96% 28.70% -
Total Cost 75,641 69,409 76,219 69,217 53,757 47,794 53,475 5.94%
-
Net Worth 903,342 911,841 871,249 816,362 769,438 771,611 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 39,990 20,002 - 19,994 60,046 - - -
Div Payout % 137.74% 66.40% - 116.53% 266.87% - - -
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 903,342 911,841 871,249 816,362 769,438 771,611 0 -
NOSH 399,903 400,053 399,820 399,883 400,311 400,338 403,733 -0.15%
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 27.74% 30.27% 20.87% 19.86% 29.51% 32.01% 25.36% -
ROE 3.21% 3.30% 2.31% 2.10% 2.92% 2.92% 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 26.17 24.88 24.09 21.60 19.05 17.56 17.75 6.68%
EPS 7.26 7.53 5.03 4.29 5.62 5.62 4.50 8.29%
DPS 10.00 5.00 0.00 5.00 15.00 0.00 0.00 -
NAPS 2.2589 2.2793 2.1791 2.0415 1.9221 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 22.76 21.64 20.94 18.78 16.58 15.28 15.57 6.52%
EPS 6.31 6.55 4.37 3.73 4.89 4.89 3.95 8.11%
DPS 8.69 4.35 0.00 4.35 13.05 0.00 0.00 -
NAPS 1.9638 1.9823 1.894 1.7747 1.6727 1.6774 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 18.34 17.93 17.43 14.91 11.71 11.39 0.00 -
P/EPS 66.12 59.23 83.52 75.05 39.68 35.59 0.00 -
EY 1.51 1.69 1.20 1.33 2.52 2.81 0.00 -
DY 2.08 1.12 0.00 1.55 6.73 0.00 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 18.64 19.53 16.44 16.20 11.55 11.73 0.00 -
P/EPS 67.22 64.54 78.74 81.57 39.14 36.65 0.00 -
EY 1.49 1.55 1.27 1.23 2.55 2.73 0.00 -
DY 2.05 1.03 0.00 1.43 6.82 0.00 0.00 -
P/NAPS 2.16 2.13 1.82 1.71 1.14 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