[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 2.57%
YoY- 17.31%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 262,765 254,390 286,672 279,532 278,985 278,438 291,564 -6.69%
PBT 94,790 95,240 145,004 117,978 113,854 111,480 120,232 -14.64%
Tax -27,793 -28,258 -41,004 -34,269 -32,241 -31,982 -34,640 -13.64%
NP 66,997 66,982 104,000 83,709 81,613 79,498 85,592 -15.05%
-
NP to SH 66,997 66,982 104,000 83,709 81,613 79,498 85,592 -15.05%
-
Tax Rate 29.32% 29.67% 28.28% 29.05% 28.32% 28.69% 28.81% -
Total Cost 195,768 187,408 182,672 195,823 197,372 198,940 205,972 -3.32%
-
Net Worth 788,805 771,893 763,920 728,729 680,873 633,071 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 18,904 24,716 35,521 - -
Div Payout % - - - 22.58% 30.28% 44.68% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 788,805 771,893 763,920 728,729 680,873 633,071 0 -
NOSH 400,063 400,131 400,000 378,089 370,744 355,218 310,115 18.48%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 25.50% 26.33% 36.28% 29.95% 29.25% 28.55% 29.36% -
ROE 8.49% 8.68% 13.61% 11.49% 11.99% 12.56% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 65.68 63.58 71.67 73.93 75.25 78.38 94.02 -21.25%
EPS 16.75 16.74 26.00 22.14 22.01 22.38 27.60 -28.29%
DPS 0.00 0.00 0.00 5.00 6.67 10.00 0.00 -
NAPS 1.9717 1.9291 1.9098 1.9274 1.8365 1.7822 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,338
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 57.12 55.30 62.32 60.77 60.65 60.53 63.38 -6.69%
EPS 14.56 14.56 22.61 18.20 17.74 17.28 18.61 -15.08%
DPS 0.00 0.00 0.00 4.11 5.37 7.72 0.00 -
NAPS 1.7148 1.678 1.6607 1.5842 1.4802 1.3762 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 2.09 2.15 2.15 2.00 1.80 2.02 0.00 -
P/RPS 3.18 3.38 3.00 2.71 2.39 2.58 0.00 -
P/EPS 12.48 12.84 8.27 9.03 8.18 9.03 0.00 -
EY 8.01 7.79 12.09 11.07 12.23 11.08 0.00 -
DY 0.00 0.00 0.00 2.50 3.70 4.95 0.00 -
P/NAPS 1.06 1.11 1.13 1.04 0.98 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 22/08/02 24/05/02 27/02/02 29/11/01 29/08/01 28/05/01 -
Price 2.15 2.29 2.19 2.06 2.00 2.11 1.99 -
P/RPS 3.27 3.60 3.06 2.79 2.66 2.69 2.12 33.46%
P/EPS 12.84 13.68 8.42 9.30 9.09 9.43 7.21 46.87%
EY 7.79 7.31 11.87 10.75 11.01 10.61 13.87 -31.90%
DY 0.00 0.00 0.00 2.43 3.33 4.74 0.00 -
P/NAPS 1.09 1.19 1.15 1.07 1.09 1.18 0.00 -

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