[BIPORT] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.62%
YoY- -6.75%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 446,722 428,157 394,307 383,914 376,732 322,390 278,713 8.17%
PBT 201,862 198,892 177,881 153,794 166,858 136,610 103,968 11.68%
Tax -52,958 -55,583 -50,739 -43,431 -48,502 -39,139 -30,987 9.33%
NP 148,904 143,309 127,142 110,363 118,356 97,471 72,981 12.60%
-
NP to SH 148,904 143,309 127,142 110,363 118,356 97,471 72,981 12.60%
-
Tax Rate 26.23% 27.95% 28.52% 28.24% 29.07% 28.65% 29.80% -
Total Cost 297,818 284,848 267,165 273,551 258,376 224,919 205,732 6.35%
-
Net Worth 928,886 943,341 945,545 962,781 883,302 849,765 795,107 2.62%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 88,794 160,009 119,982 60,015 80,005 60,009 60,046 6.73%
Div Payout % 59.63% 111.65% 94.37% 54.38% 67.60% 61.57% 82.28% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 928,886 943,341 945,545 962,781 883,302 849,765 795,107 2.62%
NOSH 399,916 400,144 399,943 400,092 400,191 399,927 399,893 0.00%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 33.33% 33.47% 32.24% 28.75% 31.42% 30.23% 26.19% -
ROE 16.03% 15.19% 13.45% 11.46% 13.40% 11.47% 9.18% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 111.70 107.00 98.59 95.96 94.14 80.61 69.70 8.16%
EPS 37.23 35.81 31.79 27.58 29.57 24.37 18.25 12.60%
DPS 22.20 40.00 30.00 15.00 20.00 15.00 15.00 6.74%
NAPS 2.3227 2.3575 2.3642 2.4064 2.2072 2.1248 1.9883 2.62%
Adjusted Per Share Value based on latest NOSH - 400,092
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 97.11 93.08 85.72 83.46 81.90 70.08 60.59 8.17%
EPS 32.37 31.15 27.64 23.99 25.73 21.19 15.87 12.60%
DPS 19.30 34.78 26.08 13.05 17.39 13.05 13.05 6.73%
NAPS 2.0193 2.0507 2.0555 2.093 1.9202 1.8473 1.7285 2.62%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 5.75 6.10 4.90 4.74 3.88 3.42 2.21 -
P/RPS 5.15 5.70 4.97 4.94 4.12 4.24 3.17 8.41%
P/EPS 15.44 17.03 15.41 17.18 13.12 14.03 12.11 4.12%
EY 6.48 5.87 6.49 5.82 7.62 7.13 8.26 -3.96%
DY 3.86 6.56 6.12 3.16 5.15 4.39 6.79 -8.97%
P/NAPS 2.48 2.59 2.07 1.97 1.76 1.61 1.11 14.32%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/05/09 30/05/08 31/05/07 31/05/06 31/05/05 20/05/04 23/05/03 -
Price 6.35 6.45 5.75 4.64 4.20 3.12 2.45 -
P/RPS 5.68 6.03 5.83 4.84 4.46 3.87 3.52 8.29%
P/EPS 17.05 18.01 18.09 16.82 14.20 12.80 13.42 4.06%
EY 5.86 5.55 5.53 5.94 7.04 7.81 7.45 -3.91%
DY 3.50 6.20 5.22 3.23 4.76 4.81 6.12 -8.88%
P/NAPS 2.73 2.74 2.43 1.93 1.90 1.47 1.23 14.19%

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