[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
05-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 78.71%
YoY- 39.98%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 89,799 309,642 223,266 148,457 77,050 273,332 197,074 -40.75%
PBT 45,818 128,216 102,691 71,345 37,423 102,797 71,093 -25.36%
Tax -12,744 -37,584 -29,219 -24,464 -11,190 -30,049 -20,845 -27.94%
NP 33,074 90,632 73,472 46,881 26,233 72,748 50,248 -24.31%
-
NP to SH 33,074 90,632 73,472 46,881 26,233 72,748 50,248 -24.31%
-
Tax Rate 27.81% 29.31% 28.45% 34.29% 29.90% 29.23% 29.32% -
Total Cost 56,725 219,010 149,794 101,576 50,817 200,584 146,826 -46.92%
-
Net Worth 849,765 816,482 814,162 787,416 795,107 768,053 788,805 5.08%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 59,991 39,996 40,000 - 99,980 - -
Div Payout % - 66.19% 54.44% 85.32% - 137.43% - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 849,765 816,482 814,162 787,416 795,107 768,053 788,805 5.08%
NOSH 399,927 399,942 399,961 400,008 399,893 399,923 400,063 -0.02%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 36.83% 29.27% 32.91% 31.58% 34.05% 26.62% 25.50% -
ROE 3.89% 11.10% 9.02% 5.95% 3.30% 9.47% 6.37% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 22.45 77.42 55.82 37.11 19.27 68.35 49.26 -40.74%
EPS 8.27 22.66 18.37 11.72 6.56 18.19 12.56 -24.29%
DPS 0.00 15.00 10.00 10.00 0.00 25.00 0.00 -
NAPS 2.1248 2.0415 2.0356 1.9685 1.9883 1.9205 1.9717 5.10%
Adjusted Per Share Value based on latest NOSH - 400,155
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.52 67.31 48.54 32.27 16.75 59.42 42.84 -40.75%
EPS 7.19 19.70 15.97 10.19 5.70 15.81 10.92 -24.29%
DPS 0.00 13.04 8.69 8.70 0.00 21.73 0.00 -
NAPS 1.8473 1.775 1.7699 1.7118 1.7285 1.6697 1.7148 5.08%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 3.42 3.22 2.91 2.55 2.21 2.23 2.09 -
P/RPS 15.23 4.16 5.21 6.87 11.47 3.26 4.24 134.36%
P/EPS 41.35 14.21 15.84 21.76 33.69 12.26 16.64 83.36%
EY 2.42 7.04 6.31 4.60 2.97 8.16 6.01 -45.44%
DY 0.00 4.66 3.44 3.92 0.00 11.21 0.00 -
P/NAPS 1.61 1.58 1.43 1.30 1.11 1.16 1.06 32.10%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 12/11/02 -
Price 3.12 3.50 3.08 2.92 2.45 2.20 2.15 -
P/RPS 13.90 4.52 5.52 7.87 12.72 3.22 4.36 116.46%
P/EPS 37.73 15.44 16.77 24.91 37.35 12.09 17.12 69.26%
EY 2.65 6.47 5.96 4.01 2.68 8.27 5.84 -40.92%
DY 0.00 4.29 3.25 3.42 0.00 11.36 0.00 -
P/NAPS 1.47 1.71 1.51 1.48 1.23 1.15 1.09 22.04%

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