[BIPORT] QoQ 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- 123.7%
YoY- -21.92%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 71,407 77,050 76,257 69,879 55,527 71,668 70,293 1.05%
PBT 33,922 37,423 31,703 23,473 11,369 36,251 32,587 2.72%
Tax -13,274 -11,190 -9,203 -6,716 -3,878 -10,251 -10,088 20.13%
NP 20,648 26,233 22,500 16,757 7,491 26,000 22,499 -5.57%
-
NP to SH 20,648 26,233 22,500 16,757 7,491 26,000 22,499 -5.57%
-
Tax Rate 39.13% 29.90% 29.03% 28.61% 34.11% 28.28% 30.96% -
Total Cost 50,759 50,817 53,757 53,122 48,036 45,668 47,794 4.10%
-
Net Worth 787,705 795,107 769,438 788,538 772,774 763,920 771,611 1.38%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 40,015 - 60,046 - - - - -
Div Payout % 193.80% - 266.87% - - - - -
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 787,705 795,107 769,438 788,538 772,774 763,920 771,611 1.38%
NOSH 400,155 399,893 400,311 399,928 400,588 400,000 400,338 -0.03%
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 28.92% 34.05% 29.51% 23.98% 13.49% 36.28% 32.01% -
ROE 2.62% 3.30% 2.92% 2.13% 0.97% 3.40% 2.92% -
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 17.84 19.27 19.05 17.47 13.86 17.92 17.56 1.06%
EPS 5.16 6.56 5.62 4.19 1.87 6.50 5.62 -5.54%
DPS 10.00 0.00 15.00 0.00 0.00 0.00 0.00 -
NAPS 1.9685 1.9883 1.9221 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 15.52 16.75 16.58 15.19 12.07 15.58 15.28 1.04%
EPS 4.49 5.70 4.89 3.64 1.63 5.65 4.89 -5.54%
DPS 8.70 0.00 13.05 0.00 0.00 0.00 0.00 -
NAPS 1.7124 1.7285 1.6727 1.7142 1.6799 1.6607 1.6774 1.39%
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 14.29 11.47 11.71 11.96 15.51 12.00 11.39 16.37%
P/EPS 49.42 33.69 39.68 49.88 114.97 33.08 35.59 24.54%
EY 2.02 2.97 2.52 2.00 0.87 3.02 2.81 -19.80%
DY 3.92 0.00 6.73 0.00 0.00 0.00 0.00 -
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 16.36 12.72 11.55 12.30 16.52 12.22 11.73 24.90%
P/EPS 56.59 37.35 39.14 51.31 122.46 33.69 36.65 33.69%
EY 1.77 2.68 2.55 1.95 0.82 2.97 2.73 -25.14%
DY 3.42 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.23 1.14 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