[BIPORT] QoQ TTM 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- -6.07%
YoY- -8.35%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 294,593 278,713 273,331 267,367 267,508 278,309 279,532 3.57%
PBT 126,521 103,968 102,796 103,680 109,858 124,171 117,978 4.78%
Tax -40,383 -30,987 -30,048 -30,933 -32,407 -35,860 -34,269 11.59%
NP 86,138 72,981 72,748 72,747 77,451 88,311 83,709 1.93%
-
NP to SH 86,138 72,981 72,748 72,747 77,451 88,311 83,709 1.93%
-
Tax Rate 31.92% 29.80% 29.23% 29.84% 29.50% 28.88% 29.05% -
Total Cost 208,455 205,732 200,583 194,620 190,057 189,998 195,823 4.26%
-
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 100,062 60,046 60,046 - - 19,990 19,990 193.48%
Div Payout % 116.17% 82.28% 82.54% - - 22.64% 23.88% -
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 29.24% 26.19% 26.62% 27.21% 28.95% 31.73% 29.95% -
ROE 10.94% 9.18% 9.45% 9.23% 10.02% 11.56% 10.85% -
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 73.62 69.70 68.28 66.85 66.78 69.58 69.82 3.60%
EPS 21.53 18.25 18.17 18.19 19.33 22.08 20.91 1.97%
DPS 25.00 15.00 15.00 0.00 0.00 5.00 4.99 193.65%
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 64.04 60.59 59.42 58.12 58.15 60.50 60.77 3.56%
EPS 18.73 15.87 15.81 15.81 16.84 19.20 18.20 1.93%
DPS 21.75 13.05 13.05 0.00 0.00 4.35 4.35 193.26%
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 3.46 3.17 3.27 3.13 3.22 3.09 2.86 13.57%
P/EPS 11.85 12.11 12.27 11.49 11.12 9.74 9.56 15.43%
EY 8.44 8.26 8.15 8.70 8.99 10.27 10.45 -13.30%
DY 9.80 6.79 6.73 0.00 0.00 2.33 2.50 149.23%
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 3.97 3.52 3.22 3.22 3.43 3.15 2.95 21.95%
P/EPS 13.56 13.42 12.11 11.82 11.84 9.92 9.85 23.82%
EY 7.37 7.45 8.26 8.46 8.44 10.08 10.15 -19.26%
DY 8.56 6.12 6.82 0.00 0.00 2.28 2.42 132.68%
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