[BIPORT] QoQ Cumulative 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- 50.03%
YoY- -17.91%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 148,457 77,050 273,332 197,074 127,195 71,668 279,532 -34.49%
PBT 71,345 37,423 102,797 71,093 47,620 36,251 117,978 -28.55%
Tax -24,464 -11,190 -30,049 -20,845 -14,129 -10,251 -34,269 -20.17%
NP 46,881 26,233 72,748 50,248 33,491 26,000 83,709 -32.12%
-
NP to SH 46,881 26,233 72,748 50,248 33,491 26,000 83,709 -32.12%
-
Tax Rate 34.29% 29.90% 29.23% 29.32% 29.67% 28.28% 29.05% -
Total Cost 101,576 50,817 200,584 146,826 93,704 45,668 195,823 -35.51%
-
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 40,000 - 99,980 - - - 18,904 65.04%
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 5.95% 3.30% 9.47% 6.37% 4.34% 3.40% 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 37.11 19.27 68.35 49.26 31.79 17.92 73.93 -36.91%
EPS 11.72 6.56 18.19 12.56 8.37 6.50 22.14 -34.63%
DPS 10.00 0.00 25.00 0.00 0.00 0.00 5.00 58.94%
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 32.27 16.75 59.42 42.84 27.65 15.58 60.77 -34.50%
EPS 10.19 5.70 15.81 10.92 7.28 5.65 18.20 -32.14%
DPS 8.70 0.00 21.73 0.00 0.00 0.00 4.11 65.08%
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 6.87 11.47 3.26 4.24 6.76 12.00 2.71 86.23%
P/EPS 21.76 33.69 12.26 16.64 25.69 33.08 9.03 80.03%
EY 4.60 2.97 8.16 6.01 3.89 3.02 11.07 -44.40%
DY 3.92 0.00 11.21 0.00 0.00 0.00 2.50 35.07%
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 7.87 12.72 3.22 4.36 7.20 12.22 2.79 100.01%
P/EPS 24.91 37.35 12.09 17.12 27.36 33.69 9.30 93.21%
EY 4.01 2.68 8.27 5.84 3.66 2.97 10.75 -48.27%
DY 3.42 0.00 11.36 0.00 0.00 0.00 2.43 25.66%
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