[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -68.94%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 273,332 197,074 127,195 71,668 279,532 209,239 139,219 56.60%
PBT 102,797 71,093 47,620 36,251 117,978 85,391 55,740 50.21%
Tax -30,049 -20,845 -14,129 -10,251 -34,269 -24,181 -15,991 52.10%
NP 72,748 50,248 33,491 26,000 83,709 61,210 39,749 49.45%
-
NP to SH 72,748 50,248 33,491 26,000 83,709 61,210 39,749 49.45%
-
Tax Rate 29.23% 29.32% 29.67% 28.28% 29.05% 28.32% 28.69% -
Total Cost 200,584 146,826 93,704 45,668 195,823 148,029 99,470 59.40%
-
Net Worth 768,053 788,805 771,893 763,920 728,729 680,873 633,071 13.71%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 99,980 - - - 18,904 18,537 17,760 215.46%
Div Payout % 137.43% - - - 22.58% 30.28% 44.68% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 768,053 788,805 771,893 763,920 728,729 680,873 633,071 13.71%
NOSH 399,923 400,063 400,131 400,000 378,089 370,744 355,218 8.19%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 26.62% 25.50% 26.33% 36.28% 29.95% 29.25% 28.55% -
ROE 9.47% 6.37% 4.34% 3.40% 11.49% 8.99% 6.28% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.35 49.26 31.79 17.92 73.93 56.44 39.19 44.74%
EPS 18.19 12.56 8.37 6.50 22.14 16.51 11.19 38.12%
DPS 25.00 0.00 0.00 0.00 5.00 5.00 5.00 191.54%
NAPS 1.9205 1.9717 1.9291 1.9098 1.9274 1.8365 1.7822 5.09%
Adjusted Per Share Value based on latest NOSH - 400,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.42 42.84 27.65 15.58 60.77 45.49 30.27 56.58%
EPS 15.81 10.92 7.28 5.65 18.20 13.31 8.64 49.44%
DPS 21.73 0.00 0.00 0.00 4.11 4.03 3.86 215.46%
NAPS 1.6697 1.7148 1.678 1.6607 1.5842 1.4802 1.3762 13.71%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 2.23 2.09 2.15 2.15 2.00 1.80 2.02 -
P/RPS 3.26 4.24 6.76 12.00 2.71 3.19 5.15 -26.21%
P/EPS 12.26 16.64 25.69 33.08 9.03 10.90 18.05 -22.67%
EY 8.16 6.01 3.89 3.02 11.07 9.17 5.54 29.36%
DY 11.21 0.00 0.00 0.00 2.50 2.78 2.48 172.63%
P/NAPS 1.16 1.06 1.11 1.13 1.04 0.98 1.13 1.75%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 12/11/02 22/08/02 24/05/02 27/02/02 29/11/01 29/08/01 -
Price 2.20 2.15 2.29 2.19 2.06 2.00 2.11 -
P/RPS 3.22 4.36 7.20 12.22 2.79 3.54 5.38 -28.91%
P/EPS 12.09 17.12 27.36 33.69 9.30 12.11 18.86 -25.59%
EY 8.27 5.84 3.66 2.97 10.75 8.26 5.30 34.42%
DY 11.36 0.00 0.00 0.00 2.43 2.50 2.37 183.47%
P/NAPS 1.15 1.09 1.19 1.15 1.07 1.09 1.18 -1.69%

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