[BIPORT] QoQ Annualized 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- -35.59%
YoY- -15.74%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 308,200 273,332 262,765 254,390 286,672 279,532 278,985 6.87%
PBT 149,692 102,797 94,790 95,240 145,004 117,978 113,854 20.03%
Tax -44,760 -30,049 -27,793 -28,258 -41,004 -34,269 -32,241 24.47%
NP 104,932 72,748 66,997 66,982 104,000 83,709 81,613 18.25%
-
NP to SH 104,932 72,748 66,997 66,982 104,000 83,709 81,613 18.25%
-
Tax Rate 29.90% 29.23% 29.32% 29.67% 28.28% 29.05% 28.32% -
Total Cost 203,268 200,584 195,768 187,408 182,672 195,823 197,372 1.98%
-
Net Worth 795,107 768,053 788,805 771,893 763,920 728,729 680,873 10.90%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 99,980 - - - 18,904 24,716 -
Div Payout % - 137.43% - - - 22.58% 30.28% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 795,107 768,053 788,805 771,893 763,920 728,729 680,873 10.90%
NOSH 399,893 399,923 400,063 400,131 400,000 378,089 370,744 5.17%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 34.05% 26.62% 25.50% 26.33% 36.28% 29.95% 29.25% -
ROE 13.20% 9.47% 8.49% 8.68% 13.61% 11.49% 11.99% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 77.07 68.35 65.68 63.58 71.67 73.93 75.25 1.60%
EPS 26.24 18.19 16.75 16.74 26.00 22.14 22.01 12.44%
DPS 0.00 25.00 0.00 0.00 0.00 5.00 6.67 -
NAPS 1.9883 1.9205 1.9717 1.9291 1.9098 1.9274 1.8365 5.44%
Adjusted Per Share Value based on latest NOSH - 400,588
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 67.00 59.42 57.12 55.30 62.32 60.77 60.65 6.86%
EPS 22.81 15.81 14.56 14.56 22.61 18.20 17.74 18.26%
DPS 0.00 21.73 0.00 0.00 0.00 4.11 5.37 -
NAPS 1.7285 1.6697 1.7148 1.678 1.6607 1.5842 1.4802 10.90%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 2.21 2.23 2.09 2.15 2.15 2.00 1.80 -
P/RPS 2.87 3.26 3.18 3.38 3.00 2.71 2.39 12.98%
P/EPS 8.42 12.26 12.48 12.84 8.27 9.03 8.18 1.94%
EY 11.87 8.16 8.01 7.79 12.09 11.07 12.23 -1.97%
DY 0.00 11.21 0.00 0.00 0.00 2.50 3.70 -
P/NAPS 1.11 1.16 1.06 1.11 1.13 1.04 0.98 8.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 23/05/03 28/02/03 12/11/02 22/08/02 24/05/02 27/02/02 29/11/01 -
Price 2.45 2.20 2.15 2.29 2.19 2.06 2.00 -
P/RPS 3.18 3.22 3.27 3.60 3.06 2.79 2.66 12.65%
P/EPS 9.34 12.09 12.84 13.68 8.42 9.30 9.09 1.82%
EY 10.71 8.27 7.79 7.31 11.87 10.75 11.01 -1.82%
DY 0.00 11.36 0.00 0.00 0.00 2.43 3.33 -
P/NAPS 1.23 1.15 1.09 1.19 1.15 1.07 1.09 8.39%

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