[BIPORT] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -0.03%
YoY- 10.05%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 434,358 409,332 379,560 381,232 339,958 294,593 267,508 8.40%
PBT 192,252 191,651 150,616 163,378 148,284 126,521 109,858 9.76%
Tax -53,866 -52,912 -43,520 -45,062 -40,771 -40,383 -32,407 8.82%
NP 138,386 138,739 107,096 118,316 107,513 86,138 77,451 10.14%
-
NP to SH 138,386 138,739 107,096 118,316 107,513 86,138 77,451 10.14%
-
Tax Rate 28.02% 27.61% 28.89% 27.58% 27.50% 31.92% 29.50% -
Total Cost 295,972 270,593 272,464 262,916 232,445 208,455 190,057 7.65%
-
Net Worth 873,876 897,540 902,959 885,248 837,952 787,705 772,774 2.06%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 149,603 120,027 59,977 59,998 80,013 100,062 - -
Div Payout % 108.11% 86.51% 56.00% 50.71% 74.42% 116.17% - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 873,876 897,540 902,959 885,248 837,952 787,705 772,774 2.06%
NOSH 400,199 400,205 399,751 400,130 400,130 400,155 400,588 -0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 31.86% 33.89% 28.22% 31.04% 31.63% 29.24% 28.95% -
ROE 15.84% 15.46% 11.86% 13.37% 12.83% 10.94% 10.02% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 108.54 102.28 94.95 95.28 84.96 73.62 66.78 8.42%
EPS 34.58 34.67 26.79 29.57 26.87 21.53 19.33 10.16%
DPS 37.40 30.00 15.00 15.00 20.00 25.00 0.00 -
NAPS 2.1836 2.2427 2.2588 2.2124 2.0942 1.9685 1.9291 2.08%
Adjusted Per Share Value based on latest NOSH - 400,130
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 94.43 88.99 82.51 82.88 73.90 64.04 58.15 8.40%
EPS 30.08 30.16 23.28 25.72 23.37 18.73 16.84 10.14%
DPS 32.52 26.09 13.04 13.04 17.39 21.75 0.00 -
NAPS 1.8997 1.9512 1.963 1.9245 1.8216 1.7124 1.6799 2.06%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 6.30 6.00 4.80 4.50 3.36 2.55 2.15 -
P/RPS 5.80 5.87 5.06 4.72 3.95 3.46 3.22 10.29%
P/EPS 18.22 17.31 17.92 15.22 12.50 11.85 11.12 8.56%
EY 5.49 5.78 5.58 6.57 8.00 8.44 8.99 -7.88%
DY 5.94 5.00 3.13 3.33 5.95 9.80 0.00 -
P/NAPS 2.89 2.68 2.13 2.03 1.60 1.30 1.11 17.27%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 29/08/07 30/08/06 26/08/05 30/08/04 05/09/03 22/08/02 -
Price 5.85 6.00 4.80 4.62 3.30 2.92 2.29 -
P/RPS 5.39 5.87 5.06 4.85 3.88 3.97 3.43 7.81%
P/EPS 16.92 17.31 17.92 15.62 12.28 13.56 11.84 6.12%
EY 5.91 5.78 5.58 6.40 8.14 7.37 8.44 -5.76%
DY 6.39 5.00 3.13 3.25 6.06 8.56 0.00 -
P/NAPS 2.68 2.68 2.13 2.09 1.58 1.48 1.19 14.47%

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