[BIPORT] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -27.72%
YoY- 17.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 108,602 104,674 99,533 96,326 86,375 76,257 70,293 7.51%
PBT 35,051 39,913 41,327 23,511 25,525 31,703 32,587 1.22%
Tax -12,691 -10,880 -11,203 -3,404 -8,367 -9,203 -10,088 3.89%
NP 22,360 29,033 30,124 20,107 17,158 22,500 22,499 -0.10%
-
NP to SH 22,360 29,033 30,124 20,107 17,158 22,500 22,499 -0.10%
-
Tax Rate 36.21% 27.26% 27.11% 14.48% 32.78% 29.03% 30.96% -
Total Cost 86,242 75,641 69,409 76,219 69,217 53,757 47,794 10.33%
-
Net Worth 893,239 903,342 911,841 871,249 816,362 769,438 771,611 2.46%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 79,999 39,990 20,002 - 19,994 60,046 - -
Div Payout % 357.78% 137.74% 66.40% - 116.53% 266.87% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 893,239 903,342 911,841 871,249 816,362 769,438 771,611 2.46%
NOSH 399,999 399,903 400,053 399,820 399,883 400,311 400,338 -0.01%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 20.59% 27.74% 30.27% 20.87% 19.86% 29.51% 32.01% -
ROE 2.50% 3.21% 3.30% 2.31% 2.10% 2.92% 2.92% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 27.15 26.17 24.88 24.09 21.60 19.05 17.56 7.52%
EPS 5.59 7.26 7.53 5.03 4.29 5.62 5.62 -0.08%
DPS 20.00 10.00 5.00 0.00 5.00 15.00 0.00 -
NAPS 2.2331 2.2589 2.2793 2.1791 2.0415 1.9221 1.9274 2.48%
Adjusted Per Share Value based on latest NOSH - 399,820
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.61 22.76 21.64 20.94 18.78 16.58 15.28 7.51%
EPS 4.86 6.31 6.55 4.37 3.73 4.89 4.89 -0.10%
DPS 17.39 8.69 4.35 0.00 4.35 13.05 0.00 -
NAPS 1.9418 1.9638 1.9823 1.894 1.7747 1.6727 1.6774 2.46%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 6.10 4.80 4.46 4.20 3.22 2.23 2.00 -
P/RPS 22.47 18.34 17.93 17.43 14.91 11.71 11.39 11.98%
P/EPS 109.12 66.12 59.23 83.52 75.05 39.68 35.59 20.51%
EY 0.92 1.51 1.69 1.20 1.33 2.52 2.81 -16.97%
DY 3.28 2.08 1.12 0.00 1.55 6.73 0.00 -
P/NAPS 2.73 2.12 1.96 1.93 1.58 1.16 1.04 17.44%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 -
Price 5.80 4.88 4.86 3.96 3.50 2.20 2.06 -
P/RPS 21.36 18.64 19.53 16.44 16.20 11.55 11.73 10.50%
P/EPS 103.76 67.22 64.54 78.74 81.57 39.14 36.65 18.93%
EY 0.96 1.49 1.55 1.27 1.23 2.55 2.73 -15.97%
DY 3.45 2.05 1.03 0.00 1.43 6.82 0.00 -
P/NAPS 2.60 2.16 2.13 1.82 1.71 1.14 1.07 15.94%

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