[BIPORT] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.48%
YoY- 46.22%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 357,548 359,196 309,642 297,688 296,914 308,200 273,332 19.62%
PBT 182,828 183,272 128,216 136,921 142,690 149,692 102,797 46.84%
Tax -55,300 -50,976 -37,584 -38,958 -48,928 -44,760 -30,049 50.23%
NP 127,528 132,296 90,632 97,962 93,762 104,932 72,748 45.43%
-
NP to SH 127,528 132,296 90,632 97,962 93,762 104,932 72,748 45.43%
-
Tax Rate 30.25% 27.81% 29.31% 28.45% 34.29% 29.90% 29.23% -
Total Cost 230,020 226,900 219,010 199,725 203,152 203,268 200,584 9.56%
-
Net Worth 837,732 849,765 816,482 814,162 787,416 795,107 768,053 5.96%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 120,007 - 59,991 53,328 80,001 - 99,980 12.95%
Div Payout % 94.10% - 66.19% 54.44% 85.32% - 137.43% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 837,732 849,765 816,482 814,162 787,416 795,107 768,053 5.96%
NOSH 400,025 399,927 399,942 399,961 400,008 399,893 399,923 0.01%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 35.67% 36.83% 29.27% 32.91% 31.58% 34.05% 26.62% -
ROE 15.22% 15.57% 11.10% 12.03% 11.91% 13.20% 9.47% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 89.38 89.82 77.42 74.43 74.23 77.07 68.35 19.60%
EPS 31.88 33.08 22.66 24.49 23.44 26.24 18.19 45.41%
DPS 30.00 0.00 15.00 13.33 20.00 0.00 25.00 12.93%
NAPS 2.0942 2.1248 2.0415 2.0356 1.9685 1.9883 1.9205 5.94%
Adjusted Per Share Value based on latest NOSH - 399,864
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 77.73 78.09 67.31 64.71 64.55 67.00 59.42 19.63%
EPS 27.72 28.76 19.70 21.30 20.38 22.81 15.81 45.45%
DPS 26.09 0.00 13.04 11.59 17.39 0.00 21.73 12.97%
NAPS 1.8212 1.8473 1.775 1.7699 1.7118 1.7285 1.6697 5.96%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.36 3.42 3.22 2.91 2.55 2.21 2.23 -
P/RPS 3.76 3.81 4.16 3.91 3.44 2.87 3.26 9.98%
P/EPS 10.54 10.34 14.21 11.88 10.88 8.42 12.26 -9.59%
EY 9.49 9.67 7.04 8.42 9.19 11.87 8.16 10.60%
DY 8.93 0.00 4.66 4.58 7.84 0.00 11.21 -14.07%
P/NAPS 1.60 1.61 1.58 1.43 1.30 1.11 1.16 23.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 -
Price 3.30 3.12 3.50 3.08 2.92 2.45 2.20 -
P/RPS 3.69 3.47 4.52 4.14 3.93 3.18 3.22 9.51%
P/EPS 10.35 9.43 15.44 12.58 12.46 9.34 12.09 -9.84%
EY 9.66 10.60 6.47 7.95 8.03 10.71 8.27 10.92%
DY 9.09 0.00 4.29 4.33 6.85 0.00 11.36 -13.82%
P/NAPS 1.58 1.47 1.71 1.51 1.48 1.23 1.15 23.61%

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