[BIPORT] QoQ 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
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 77,050 76,257 69,879 55,527 71,668 70,293 70,020 6.59%
PBT 37,423 31,703 23,473 11,369 36,251 32,587 29,651 16.80%
Tax -11,190 -9,203 -6,716 -3,878 -10,251 -10,088 -8,190 23.15%
NP 26,233 22,500 16,757 7,491 26,000 22,499 21,461 14.33%
-
NP to SH 26,233 22,500 16,757 7,491 26,000 22,499 21,461 14.33%
-
Tax Rate 29.90% 29.03% 28.61% 34.11% 28.28% 30.96% 27.62% -
Total Cost 50,817 53,757 53,122 48,036 45,668 47,794 48,559 3.07%
-
Net Worth 795,107 769,438 788,538 772,774 763,920 771,611 733,950 5.48%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 60,046 - - - - - -
Div Payout % - 266.87% - - - - - -
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 795,107 769,438 788,538 772,774 763,920 771,611 733,950 5.48%
NOSH 399,893 400,311 399,928 400,588 400,000 400,338 399,646 0.04%
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% 29.51% 23.98% 13.49% 36.28% 32.01% 30.65% -
ROE 3.30% 2.92% 2.13% 0.97% 3.40% 2.92% 2.92% -
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 19.27 19.05 17.47 13.86 17.92 17.56 17.52 6.55%
EPS 6.56 5.62 4.19 1.87 6.50 5.62 5.37 14.28%
DPS 0.00 15.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9883 1.9221 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 16.75 16.58 15.19 12.07 15.58 15.28 15.22 6.60%
EPS 5.70 4.89 3.64 1.63 5.65 4.89 4.67 14.22%
DPS 0.00 13.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7285 1.6727 1.7142 1.6799 1.6607 1.6774 1.5955 5.48%
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 11.47 11.71 11.96 15.51 12.00 11.39 10.27 7.65%
P/EPS 33.69 39.68 49.88 114.97 33.08 35.59 33.52 0.33%
EY 2.97 2.52 2.00 0.87 3.02 2.81 2.98 -0.22%
DY 0.00 6.73 0.00 0.00 0.00 0.00 0.00 -
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 12.72 11.55 12.30 16.52 12.22 11.73 11.42 7.45%
P/EPS 37.35 39.14 51.31 122.46 33.69 36.65 37.24 0.19%
EY 2.68 2.55 1.95 0.82 2.97 2.73 2.69 -0.24%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.14 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