[BIPORT] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
05-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 18.03%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 379,560 381,232 339,958 294,593 267,508 139,219 22.19%
PBT 150,616 163,378 148,284 126,521 109,858 55,740 21.98%
Tax -43,520 -45,062 -40,771 -40,383 -32,407 -15,991 22.15%
NP 107,096 118,316 107,513 86,138 77,451 39,749 21.91%
-
NP to SH 107,096 118,316 107,513 86,138 77,451 39,749 21.91%
-
Tax Rate 28.89% 27.58% 27.50% 31.92% 29.50% 28.69% -
Total Cost 272,464 262,916 232,445 208,455 190,057 99,470 22.31%
-
Net Worth 902,959 885,248 837,952 787,705 772,774 712,530 4.84%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 59,977 59,998 80,013 100,062 - - -
Div Payout % 56.00% 50.71% 74.42% 116.17% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 902,959 885,248 837,952 787,705 772,774 712,530 4.84%
NOSH 399,751 400,130 400,130 400,155 400,588 399,803 -0.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 28.22% 31.04% 31.63% 29.24% 28.95% 28.55% -
ROE 11.86% 13.37% 12.83% 10.94% 10.02% 5.58% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 94.95 95.28 84.96 73.62 66.78 34.82 22.20%
EPS 26.79 29.57 26.87 21.53 19.33 9.94 21.91%
DPS 15.00 15.00 20.00 25.00 0.00 0.00 -
NAPS 2.2588 2.2124 2.0942 1.9685 1.9291 1.7822 4.85%
Adjusted Per Share Value based on latest NOSH - 400,155
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 82.51 82.88 73.90 64.04 58.15 30.27 22.19%
EPS 23.28 25.72 23.37 18.73 16.84 8.64 21.91%
DPS 13.04 13.04 17.39 21.75 0.00 0.00 -
NAPS 1.963 1.9245 1.8216 1.7124 1.6799 1.549 4.84%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 4.80 4.50 3.36 2.55 2.15 2.02 -
P/RPS 5.06 4.72 3.95 3.46 3.22 5.80 -2.69%
P/EPS 17.92 15.22 12.50 11.85 11.12 20.32 -2.48%
EY 5.58 6.57 8.00 8.44 8.99 4.92 2.54%
DY 3.13 3.33 5.95 9.80 0.00 0.00 -
P/NAPS 2.13 2.03 1.60 1.30 1.11 1.13 13.50%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/06 26/08/05 30/08/04 05/09/03 22/08/02 - -
Price 4.80 4.62 3.30 2.92 2.29 0.00 -
P/RPS 5.06 4.85 3.88 3.97 3.43 0.00 -
P/EPS 17.92 15.62 12.28 13.56 11.84 0.00 -
EY 5.58 6.40 8.14 7.37 8.44 0.00 -
DY 3.13 3.25 6.06 8.56 0.00 0.00 -
P/NAPS 2.13 2.09 1.58 1.48 1.19 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