[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
12-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 0.02%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 296,914 308,200 273,332 262,765 254,390 286,672 279,532 4.11%
PBT 142,690 149,692 102,797 94,790 95,240 145,004 117,978 13.55%
Tax -48,928 -44,760 -30,049 -27,793 -28,258 -41,004 -34,269 26.87%
NP 93,762 104,932 72,748 66,997 66,982 104,000 83,709 7.87%
-
NP to SH 93,762 104,932 72,748 66,997 66,982 104,000 83,709 7.87%
-
Tax Rate 34.29% 29.90% 29.23% 29.32% 29.67% 28.28% 29.05% -
Total Cost 203,152 203,268 200,584 195,768 187,408 182,672 195,823 2.48%
-
Net Worth 787,416 795,107 768,053 788,805 771,893 763,920 728,729 5.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 80,001 - 99,980 - - - 18,904 162.32%
Div Payout % 85.32% - 137.43% - - - 22.58% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 787,416 795,107 768,053 788,805 771,893 763,920 728,729 5.31%
NOSH 400,008 399,893 399,923 400,063 400,131 400,000 378,089 3.83%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 31.58% 34.05% 26.62% 25.50% 26.33% 36.28% 29.95% -
ROE 11.91% 13.20% 9.47% 8.49% 8.68% 13.61% 11.49% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.23 77.07 68.35 65.68 63.58 71.67 73.93 0.27%
EPS 23.44 26.24 18.19 16.75 16.74 26.00 22.14 3.88%
DPS 20.00 0.00 25.00 0.00 0.00 0.00 5.00 152.62%
NAPS 1.9685 1.9883 1.9205 1.9717 1.9291 1.9098 1.9274 1.42%
Adjusted Per Share Value based on latest NOSH - 399,928
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 64.55 67.00 59.42 57.12 55.30 62.32 60.77 4.11%
EPS 20.38 22.81 15.81 14.56 14.56 22.61 18.20 7.85%
DPS 17.39 0.00 21.73 0.00 0.00 0.00 4.11 162.29%
NAPS 1.7118 1.7285 1.6697 1.7148 1.678 1.6607 1.5842 5.31%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 2.55 2.21 2.23 2.09 2.15 2.15 2.00 -
P/RPS 3.44 2.87 3.26 3.18 3.38 3.00 2.71 17.28%
P/EPS 10.88 8.42 12.26 12.48 12.84 8.27 9.03 13.26%
EY 9.19 11.87 8.16 8.01 7.79 12.09 11.07 -11.69%
DY 7.84 0.00 11.21 0.00 0.00 0.00 2.50 114.69%
P/NAPS 1.30 1.11 1.16 1.06 1.11 1.13 1.04 16.08%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 05/09/03 23/05/03 28/02/03 12/11/02 22/08/02 24/05/02 27/02/02 -
Price 2.92 2.45 2.20 2.15 2.29 2.19 2.06 -
P/RPS 3.93 3.18 3.22 3.27 3.60 3.06 2.79 25.73%
P/EPS 12.46 9.34 12.09 12.84 13.68 8.42 9.30 21.59%
EY 8.03 10.71 8.27 7.79 7.31 11.87 10.75 -17.71%
DY 6.85 0.00 11.36 0.00 0.00 0.00 2.43 99.93%
P/NAPS 1.48 1.23 1.15 1.09 1.19 1.15 1.07 24.21%

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