[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 8.58%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 297,688 296,914 308,200 273,332 262,765 254,390 286,672 2.54%
PBT 136,921 142,690 149,692 102,797 94,790 95,240 145,004 -3.74%
Tax -38,958 -48,928 -44,760 -30,049 -27,793 -28,258 -41,004 -3.35%
NP 97,962 93,762 104,932 72,748 66,997 66,982 104,000 -3.90%
-
NP to SH 97,962 93,762 104,932 72,748 66,997 66,982 104,000 -3.90%
-
Tax Rate 28.45% 34.29% 29.90% 29.23% 29.32% 29.67% 28.28% -
Total Cost 199,725 203,152 203,268 200,584 195,768 187,408 182,672 6.12%
-
Net Worth 814,162 787,416 795,107 768,053 788,805 771,893 763,920 4.33%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 53,328 80,001 - 99,980 - - - -
Div Payout % 54.44% 85.32% - 137.43% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 814,162 787,416 795,107 768,053 788,805 771,893 763,920 4.33%
NOSH 399,961 400,008 399,893 399,923 400,063 400,131 400,000 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 32.91% 31.58% 34.05% 26.62% 25.50% 26.33% 36.28% -
ROE 12.03% 11.91% 13.20% 9.47% 8.49% 8.68% 13.61% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 74.43 74.23 77.07 68.35 65.68 63.58 71.67 2.54%
EPS 24.49 23.44 26.24 18.19 16.75 16.74 26.00 -3.90%
DPS 13.33 20.00 0.00 25.00 0.00 0.00 0.00 -
NAPS 2.0356 1.9685 1.9883 1.9205 1.9717 1.9291 1.9098 4.34%
Adjusted Per Share Value based on latest NOSH - 400,311
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 64.71 64.55 67.00 59.42 57.12 55.30 62.32 2.53%
EPS 21.30 20.38 22.81 15.81 14.56 14.56 22.61 -3.89%
DPS 11.59 17.39 0.00 21.73 0.00 0.00 0.00 -
NAPS 1.7699 1.7118 1.7285 1.6697 1.7148 1.678 1.6607 4.33%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.91 2.55 2.21 2.23 2.09 2.15 2.15 -
P/RPS 3.91 3.44 2.87 3.26 3.18 3.38 3.00 19.29%
P/EPS 11.88 10.88 8.42 12.26 12.48 12.84 8.27 27.28%
EY 8.42 9.19 11.87 8.16 8.01 7.79 12.09 -21.41%
DY 4.58 7.84 0.00 11.21 0.00 0.00 0.00 -
P/NAPS 1.43 1.30 1.11 1.16 1.06 1.11 1.13 16.97%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 14/11/03 05/09/03 23/05/03 28/02/03 12/11/02 22/08/02 24/05/02 -
Price 3.08 2.92 2.45 2.20 2.15 2.29 2.19 -
P/RPS 4.14 3.93 3.18 3.22 3.27 3.60 3.06 22.30%
P/EPS 12.58 12.46 9.34 12.09 12.84 13.68 8.42 30.65%
EY 7.95 8.03 10.71 8.27 7.79 7.31 11.87 -23.43%
DY 4.33 6.85 0.00 11.36 0.00 0.00 0.00 -
P/NAPS 1.51 1.48 1.23 1.15 1.09 1.19 1.15 19.88%

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