[BIPORT] QoQ 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- 4.84%
YoY- 23.84%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 69,879 55,527 71,668 70,293 70,020 66,328 72,891 -2.77%
PBT 23,473 11,369 36,251 32,587 29,651 25,682 30,058 -15.18%
Tax -6,716 -3,878 -10,251 -10,088 -8,190 -7,331 -8,660 -15.57%
NP 16,757 7,491 26,000 22,499 21,461 18,351 21,398 -15.02%
-
NP to SH 16,757 7,491 26,000 22,499 21,461 18,351 21,398 -15.02%
-
Tax Rate 28.61% 34.11% 28.28% 30.96% 27.62% 28.55% 28.81% -
Total Cost 53,122 48,036 45,668 47,794 48,559 47,977 51,493 2.09%
-
Net Worth 788,538 772,774 763,920 771,611 733,950 712,530 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 - - - - - 19,990 - -
Div Payout % - - - - - 108.93% - -
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 788,538 772,774 763,920 771,611 733,950 712,530 0 -
NOSH 399,928 400,588 400,000 400,338 399,646 399,803 310,115 18.46%
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 23.98% 13.49% 36.28% 32.01% 30.65% 27.67% 29.36% -
ROE 2.13% 0.97% 3.40% 2.92% 2.92% 2.58% 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 17.47 13.86 17.92 17.56 17.52 16.59 23.50 -17.92%
EPS 4.19 1.87 6.50 5.62 5.37 4.59 6.90 -28.26%
DPS 0.00 0.00 0.00 0.00 0.00 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 15.19 12.07 15.58 15.28 15.22 14.42 15.85 -2.79%
EPS 3.64 1.63 5.65 4.89 4.67 3.99 4.65 -15.04%
DPS 0.00 0.00 0.00 0.00 0.00 4.35 0.00 -
NAPS 1.7142 1.6799 1.6607 1.6774 1.5955 1.549 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 11.96 15.51 12.00 11.39 10.27 12.18 0.00 -
P/EPS 49.88 114.97 33.08 35.59 33.52 44.01 0.00 -
EY 2.00 0.87 3.02 2.81 2.98 2.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 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 12.30 16.52 12.22 11.73 11.42 12.72 8.47 28.20%
P/EPS 51.31 122.46 33.69 36.65 37.24 45.97 28.84 46.77%
EY 1.95 0.82 2.97 2.73 2.69 2.18 3.47 -31.87%
DY 0.00 0.00 0.00 0.00 0.00 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