[BIPORT] QoQ Cumulative 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- 44.78%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 223,266 148,457 77,050 273,332 197,074 127,195 71,668 113.15%
PBT 102,691 71,345 37,423 102,797 71,093 47,620 36,251 100.07%
Tax -29,219 -24,464 -11,190 -30,049 -20,845 -14,129 -10,251 100.90%
NP 73,472 46,881 26,233 72,748 50,248 33,491 26,000 99.75%
-
NP to SH 73,472 46,881 26,233 72,748 50,248 33,491 26,000 99.75%
-
Tax Rate 28.45% 34.29% 29.90% 29.23% 29.32% 29.67% 28.28% -
Total Cost 149,794 101,576 50,817 200,584 146,826 93,704 45,668 120.60%
-
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 39,996 40,000 - 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 9.02% 5.95% 3.30% 9.47% 6.37% 4.34% 3.40% -
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 55.82 37.11 19.27 68.35 49.26 31.79 17.92 113.14%
EPS 18.37 11.72 6.56 18.19 12.56 8.37 6.50 99.76%
DPS 10.00 10.00 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 48.54 32.27 16.75 59.42 42.84 27.65 15.58 113.16%
EPS 15.97 10.19 5.70 15.81 10.92 7.28 5.65 99.78%
DPS 8.69 8.70 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 5.21 6.87 11.47 3.26 4.24 6.76 12.00 -42.63%
P/EPS 15.84 21.76 33.69 12.26 16.64 25.69 33.08 -38.76%
EY 6.31 4.60 2.97 8.16 6.01 3.89 3.02 63.36%
DY 3.44 3.92 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 5.52 7.87 12.72 3.22 4.36 7.20 12.22 -41.09%
P/EPS 16.77 24.91 37.35 12.09 17.12 27.36 33.69 -37.16%
EY 5.96 4.01 2.68 8.27 5.84 3.66 2.97 59.02%
DY 3.25 3.42 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