[BIPORT] QoQ Cumulative 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- 36.76%
YoY- 17.31%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 197,074 127,195 71,668 279,532 209,239 139,219 72,891 93.95%
PBT 71,093 47,620 36,251 117,978 85,391 55,740 30,058 77.42%
Tax -20,845 -14,129 -10,251 -34,269 -24,181 -15,991 -8,660 79.51%
NP 50,248 33,491 26,000 83,709 61,210 39,749 21,398 76.57%
-
NP to SH 50,248 33,491 26,000 83,709 61,210 39,749 21,398 76.57%
-
Tax Rate 29.32% 29.67% 28.28% 29.05% 28.32% 28.69% 28.81% -
Total Cost 146,826 93,704 45,668 195,823 148,029 99,470 51,493 100.95%
-
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 18,537 17,760 - -
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 6.37% 4.34% 3.40% 11.49% 8.99% 6.28% 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 49.26 31.79 17.92 73.93 56.44 39.19 23.50 63.71%
EPS 12.56 8.37 6.50 22.14 16.51 11.19 6.90 49.02%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 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 42.84 27.65 15.58 60.77 45.49 30.27 15.85 93.91%
EPS 10.92 7.28 5.65 18.20 13.31 8.64 4.65 76.58%
DPS 0.00 0.00 0.00 4.11 4.03 3.86 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 4.24 6.76 12.00 2.71 3.19 5.15 0.00 -
P/EPS 16.64 25.69 33.08 9.03 10.90 18.05 0.00 -
EY 6.01 3.89 3.02 11.07 9.17 5.54 0.00 -
DY 0.00 0.00 0.00 2.50 2.78 2.48 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 4.36 7.20 12.22 2.79 3.54 5.38 8.47 -35.74%
P/EPS 17.12 27.36 33.69 9.30 12.11 18.86 28.84 -29.34%
EY 5.84 3.66 2.97 10.75 8.26 5.30 3.47 41.44%
DY 0.00 0.00 0.00 2.43 2.50 2.37 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