[BIPORT] QoQ Cumulative 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- -63.94%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 309,642 223,266 148,457 77,050 273,332 197,074 127,195 80.67%
PBT 128,216 102,691 71,345 37,423 102,797 71,093 47,620 93.19%
Tax -37,584 -29,219 -24,464 -11,190 -30,049 -20,845 -14,129 91.64%
NP 90,632 73,472 46,881 26,233 72,748 50,248 33,491 93.84%
-
NP to SH 90,632 73,472 46,881 26,233 72,748 50,248 33,491 93.84%
-
Tax Rate 29.31% 28.45% 34.29% 29.90% 29.23% 29.32% 29.67% -
Total Cost 219,010 149,794 101,576 50,817 200,584 146,826 93,704 75.84%
-
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 39,996 40,000 - 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% 9.02% 5.95% 3.30% 9.47% 6.37% 4.34% -
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 55.82 37.11 19.27 68.35 49.26 31.79 80.71%
EPS 22.66 18.37 11.72 6.56 18.19 12.56 8.37 93.89%
DPS 15.00 10.00 10.00 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 48.54 32.27 16.75 59.42 42.84 27.65 80.66%
EPS 19.70 15.97 10.19 5.70 15.81 10.92 7.28 93.83%
DPS 13.04 8.69 8.70 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 5.21 6.87 11.47 3.26 4.24 6.76 -27.58%
P/EPS 14.21 15.84 21.76 33.69 12.26 16.64 25.69 -32.54%
EY 7.04 6.31 4.60 2.97 8.16 6.01 3.89 48.34%
DY 4.66 3.44 3.92 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 5.52 7.87 12.72 3.22 4.36 7.20 -26.62%
P/EPS 15.44 16.77 24.91 37.35 12.09 17.12 27.36 -31.63%
EY 6.47 5.96 4.01 2.68 8.27 5.84 3.66 46.04%
DY 4.29 3.25 3.42 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