[BIPORT] YoY Quarter Result on 30-Jun-2002 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
22-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -71.19%
YoY- -59.18%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 93,475 88,975 71,407 55,527 66,328 0 -
PBT 42,116 45,596 33,922 11,369 25,682 0 -
Tax -11,466 -14,906 -13,274 -3,878 -7,331 0 -
NP 30,650 30,690 20,648 7,491 18,351 0 -
-
NP to SH 30,650 30,690 20,648 7,491 18,351 0 -
-
Tax Rate 27.22% 32.69% 39.13% 34.11% 28.55% - -
Total Cost 62,825 58,285 50,759 48,036 47,977 0 -
-
Net Worth 885,248 837,952 787,705 772,774 712,530 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 40,013 60,019 40,015 - 19,990 - -
Div Payout % 130.55% 195.57% 193.80% - 108.93% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 885,248 837,952 787,705 772,774 712,530 0 -
NOSH 400,130 400,130 400,155 400,588 399,803 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 32.79% 34.49% 28.92% 13.49% 27.67% 0.00% -
ROE 3.46% 3.66% 2.62% 0.97% 2.58% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 23.36 22.24 17.84 13.86 16.59 0.00 -
EPS 7.66 7.67 5.16 1.87 4.59 0.00 -
DPS 10.00 15.00 10.00 0.00 5.00 0.00 -
NAPS 2.2124 2.0942 1.9685 1.9291 1.7822 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,588
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 20.32 19.34 15.52 12.07 14.42 0.00 -
EPS 6.66 6.67 4.49 1.63 3.99 0.00 -
DPS 8.70 13.05 8.70 0.00 4.35 0.00 -
NAPS 1.9245 1.8216 1.7124 1.6799 1.549 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 4.50 3.36 2.55 2.15 2.02 0.00 -
P/RPS 19.26 15.11 14.29 15.51 12.18 0.00 -
P/EPS 58.75 43.81 49.42 114.97 44.01 0.00 -
EY 1.70 2.28 2.02 0.87 2.27 0.00 -
DY 2.22 4.46 3.92 0.00 2.48 0.00 -
P/NAPS 2.03 1.60 1.30 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 30/08/04 05/09/03 22/08/02 29/08/01 - -
Price 4.62 3.30 2.92 2.29 2.11 0.00 -
P/RPS 19.78 14.84 16.36 16.52 12.72 0.00 -
P/EPS 60.31 43.02 56.59 122.46 45.97 0.00 -
EY 1.66 2.32 1.77 0.82 2.18 0.00 -
DY 2.16 4.55 3.42 0.00 2.37 0.00 -
P/NAPS 2.09 1.58 1.48 1.19 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