[BIPORT] QoQ TTM 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-0.0%
YoY- -13.09%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 299,523 294,593 278,713 273,331 267,367 267,508 278,309 5.01%
PBT 134,393 126,521 103,968 102,796 103,680 109,858 124,171 5.41%
Tax -38,421 -40,383 -30,987 -30,048 -30,933 -32,407 -35,860 4.70%
NP 95,972 86,138 72,981 72,748 72,747 77,451 88,311 5.69%
-
NP to SH 95,972 86,138 72,981 72,748 72,747 77,451 88,311 5.69%
-
Tax Rate 28.59% 31.92% 29.80% 29.23% 29.84% 29.50% 28.88% -
Total Cost 203,551 208,455 205,732 200,583 194,620 190,057 189,998 4.69%
-
Net Worth 813,964 787,705 795,107 769,438 788,538 772,774 763,920 4.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 100,062 100,062 60,046 60,046 - - 19,990 192.33%
Div Payout % 104.26% 116.17% 82.28% 82.54% - - 22.64% -
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 813,964 787,705 795,107 769,438 788,538 772,774 763,920 4.31%
NOSH 399,864 400,155 399,893 400,311 399,928 400,588 400,000 -0.02%
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 32.04% 29.24% 26.19% 26.62% 27.21% 28.95% 31.73% -
ROE 11.79% 10.94% 9.18% 9.45% 9.23% 10.02% 11.56% -
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 74.91 73.62 69.70 68.28 66.85 66.78 69.58 5.03%
EPS 24.00 21.53 18.25 18.17 18.19 19.33 22.08 5.71%
DPS 25.00 25.00 15.00 15.00 0.00 0.00 5.00 192.11%
NAPS 2.0356 1.9685 1.9883 1.9221 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 65.11 64.04 60.59 59.42 58.12 58.15 60.50 5.01%
EPS 20.86 18.73 15.87 15.81 15.81 16.84 19.20 5.67%
DPS 21.75 21.75 13.05 13.05 0.00 0.00 4.35 192.11%
NAPS 1.7695 1.7124 1.7285 1.6727 1.7142 1.6799 1.6607 4.31%
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 3.88 3.46 3.17 3.27 3.13 3.22 3.09 16.37%
P/EPS 12.12 11.85 12.11 12.27 11.49 11.12 9.74 15.67%
EY 8.25 8.44 8.26 8.15 8.70 8.99 10.27 -13.57%
DY 8.59 9.80 6.79 6.73 0.00 0.00 2.33 138.45%
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 4.11 3.97 3.52 3.22 3.22 3.43 3.15 19.38%
P/EPS 12.83 13.56 13.42 12.11 11.82 11.84 9.92 18.68%
EY 7.79 7.37 7.45 8.26 8.46 8.44 10.08 -15.77%
DY 8.12 8.56 6.12 6.82 0.00 0.00 2.28 133.03%
P/NAPS 1.51 1.48 1.23 1.14 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