[BIPORT] QoQ Cumulative 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- 56.72%
YoY- 46.22%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 178,774 89,799 309,642 223,266 148,457 77,050 273,332 -24.67%
PBT 91,414 45,818 128,216 102,691 71,345 37,423 102,797 -7.53%
Tax -27,650 -12,744 -37,584 -29,219 -24,464 -11,190 -30,049 -5.40%
NP 63,764 33,074 90,632 73,472 46,881 26,233 72,748 -8.41%
-
NP to SH 63,764 33,074 90,632 73,472 46,881 26,233 72,748 -8.41%
-
Tax Rate 30.25% 27.81% 29.31% 28.45% 34.29% 29.90% 29.23% -
Total Cost 115,010 56,725 219,010 149,794 101,576 50,817 200,584 -31.00%
-
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 60,003 - 59,991 39,996 40,000 - 99,980 -28.87%
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 7.61% 3.89% 11.10% 9.02% 5.95% 3.30% 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 44.69 22.45 77.42 55.82 37.11 19.27 68.35 -24.68%
EPS 15.94 8.27 22.66 18.37 11.72 6.56 18.19 -8.43%
DPS 15.00 0.00 15.00 10.00 10.00 0.00 25.00 -28.88%
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 38.86 19.52 67.31 48.54 32.27 16.75 59.42 -24.67%
EPS 13.86 7.19 19.70 15.97 10.19 5.70 15.81 -8.40%
DPS 13.04 0.00 13.04 8.69 8.70 0.00 21.73 -28.87%
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 7.52 15.23 4.16 5.21 6.87 11.47 3.26 74.67%
P/EPS 21.08 41.35 14.21 15.84 21.76 33.69 12.26 43.56%
EY 4.74 2.42 7.04 6.31 4.60 2.97 8.16 -30.40%
DY 4.46 0.00 4.66 3.44 3.92 0.00 11.21 -45.93%
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 7.38 13.90 4.52 5.52 7.87 12.72 3.22 73.92%
P/EPS 20.70 37.73 15.44 16.77 24.91 37.35 12.09 43.16%
EY 4.83 2.65 6.47 5.96 4.01 2.68 8.27 -30.15%
DY 4.55 0.00 4.29 3.25 3.42 0.00 11.36 -45.69%
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