[BIPORT] YoY TTM 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- 1.14%
YoY- 13.31%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 413,243 385,975 383,576 349,861 299,523 267,367 280,882 6.64%
PBT 194,056 176,625 138,301 157,301 134,393 103,680 110,871 9.77%
Tax -51,738 -51,457 -37,265 -48,559 -38,421 -30,933 -31,493 8.62%
NP 142,318 125,168 101,036 108,742 95,972 72,747 79,378 10.21%
-
NP to SH 142,318 125,168 101,036 108,742 95,972 72,747 79,378 10.21%
-
Tax Rate 26.66% 29.13% 26.94% 30.87% 28.59% 29.84% 28.41% -
Total Cost 270,925 260,807 282,540 241,119 203,551 194,620 201,504 5.05%
-
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 119,999 99,994 40,013 99,999 100,062 - 19,990 34.79%
Div Payout % 84.32% 79.89% 39.60% 91.96% 104.26% - 25.18% -
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 34.44% 32.43% 26.34% 31.08% 32.04% 27.21% 28.26% -
ROE 15.82% 13.85% 11.26% 12.78% 11.79% 9.23% 10.82% -
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 103.34 96.45 95.71 87.53 74.91 66.85 70.28 6.63%
EPS 35.59 31.28 25.21 27.21 24.00 18.19 19.86 10.20%
DPS 30.00 25.00 10.00 25.00 25.00 0.00 5.00 34.78%
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 89.84 83.91 83.39 76.06 65.11 58.12 61.06 6.64%
EPS 30.94 27.21 21.96 23.64 20.86 15.81 17.26 10.21%
DPS 26.09 21.74 8.70 21.74 21.75 0.00 4.35 34.77%
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 6.34 4.91 5.08 3.98 3.88 3.13 2.56 16.30%
P/EPS 18.40 15.15 19.28 12.79 12.12 11.49 9.06 12.52%
EY 5.43 6.60 5.19 7.82 8.25 8.70 11.03 -11.13%
DY 4.58 5.27 2.06 7.18 8.59 0.00 2.78 8.67%
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 6.19 4.96 4.91 4.25 4.11 3.22 2.85 13.79%
P/EPS 17.98 15.28 18.64 13.67 12.83 11.82 10.07 10.13%
EY 5.56 6.54 5.36 7.31 7.79 8.46 9.93 -9.20%
DY 4.69 5.23 2.13 6.72 8.12 0.00 2.50 11.04%
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