[BIPORT] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 44.24%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 309,642 297,688 296,914 308,200 273,332 262,765 254,390 13.95%
PBT 128,216 136,921 142,690 149,692 102,797 94,790 95,240 21.85%
Tax -37,584 -38,958 -48,928 -44,760 -30,049 -27,793 -28,258 20.87%
NP 90,632 97,962 93,762 104,932 72,748 66,997 66,982 22.26%
-
NP to SH 90,632 97,962 93,762 104,932 72,748 66,997 66,982 22.26%
-
Tax Rate 29.31% 28.45% 34.29% 29.90% 29.23% 29.32% 29.67% -
Total Cost 219,010 199,725 203,152 203,268 200,584 195,768 187,408 10.91%
-
Net Worth 816,482 814,162 787,416 795,107 768,053 788,805 771,893 3.80%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 59,991 53,328 80,001 - 99,980 - - -
Div Payout % 66.19% 54.44% 85.32% - 137.43% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 816,482 814,162 787,416 795,107 768,053 788,805 771,893 3.80%
NOSH 399,942 399,961 400,008 399,893 399,923 400,063 400,131 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 29.27% 32.91% 31.58% 34.05% 26.62% 25.50% 26.33% -
ROE 11.10% 12.03% 11.91% 13.20% 9.47% 8.49% 8.68% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.42 74.43 74.23 77.07 68.35 65.68 63.58 13.98%
EPS 22.66 24.49 23.44 26.24 18.19 16.75 16.74 22.30%
DPS 15.00 13.33 20.00 0.00 25.00 0.00 0.00 -
NAPS 2.0415 2.0356 1.9685 1.9883 1.9205 1.9717 1.9291 3.83%
Adjusted Per Share Value based on latest NOSH - 399,893
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 67.31 64.71 64.55 67.00 59.42 57.12 55.30 13.95%
EPS 19.70 21.30 20.38 22.81 15.81 14.56 14.56 22.26%
DPS 13.04 11.59 17.39 0.00 21.73 0.00 0.00 -
NAPS 1.775 1.7699 1.7118 1.7285 1.6697 1.7148 1.678 3.80%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.22 2.91 2.55 2.21 2.23 2.09 2.15 -
P/RPS 4.16 3.91 3.44 2.87 3.26 3.18 3.38 14.80%
P/EPS 14.21 11.88 10.88 8.42 12.26 12.48 12.84 6.97%
EY 7.04 8.42 9.19 11.87 8.16 8.01 7.79 -6.50%
DY 4.66 4.58 7.84 0.00 11.21 0.00 0.00 -
P/NAPS 1.58 1.43 1.30 1.11 1.16 1.06 1.11 26.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 12/11/02 22/08/02 -
Price 3.50 3.08 2.92 2.45 2.20 2.15 2.29 -
P/RPS 4.52 4.14 3.93 3.18 3.22 3.27 3.60 16.33%
P/EPS 15.44 12.58 12.46 9.34 12.09 12.84 13.68 8.37%
EY 6.47 7.95 8.03 10.71 8.27 7.79 7.31 -7.79%
DY 4.29 4.33 6.85 0.00 11.36 0.00 0.00 -
P/NAPS 1.71 1.51 1.48 1.23 1.15 1.09 1.19 27.25%

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