[BIPORT] QoQ 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- -21.29%
YoY- 175.64%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter 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 86,375 74,809 71,407 77,050 76,257 69,879 18.18%
PBT 45,818 25,525 31,345 33,922 37,423 31,703 23,473 56.12%
Tax -12,744 -8,367 -4,754 -13,274 -11,190 -9,203 -6,716 53.21%
NP 33,074 17,158 26,591 20,648 26,233 22,500 16,757 57.28%
-
NP to SH 33,074 17,158 26,591 20,648 26,233 22,500 16,757 57.28%
-
Tax Rate 27.81% 32.78% 15.17% 39.13% 29.90% 29.03% 28.61% -
Total Cost 56,725 69,217 48,218 50,759 50,817 53,757 53,122 4.46%
-
Net Worth 849,765 816,362 813,964 787,705 795,107 769,438 788,538 5.10%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 19,994 - 40,015 - 60,046 - -
Div Payout % - 116.53% - 193.80% - 266.87% - -
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 849,765 816,362 813,964 787,705 795,107 769,438 788,538 5.10%
NOSH 399,927 399,883 399,864 400,155 399,893 400,311 399,928 -0.00%
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% 19.86% 35.55% 28.92% 34.05% 29.51% 23.98% -
ROE 3.89% 2.10% 3.27% 2.62% 3.30% 2.92% 2.13% -
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 21.60 18.71 17.84 19.27 19.05 17.47 18.18%
EPS 8.27 4.29 6.65 5.16 6.56 5.62 4.19 57.28%
DPS 0.00 5.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 2.1248 2.0415 2.0356 1.9685 1.9883 1.9221 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 18.78 16.26 15.52 16.75 16.58 15.19 18.18%
EPS 7.19 3.73 5.78 4.49 5.70 4.89 3.64 57.36%
DPS 0.00 4.35 0.00 8.70 0.00 13.05 0.00 -
NAPS 1.8473 1.7747 1.7695 1.7124 1.7285 1.6727 1.7142 5.10%
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 14.91 15.55 14.29 11.47 11.71 11.96 17.46%
P/EPS 41.35 75.05 43.76 49.42 33.69 39.68 49.88 -11.74%
EY 2.42 1.33 2.29 2.02 2.97 2.52 2.00 13.53%
DY 0.00 1.55 0.00 3.92 0.00 6.73 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 16.20 16.46 16.36 12.72 11.55 12.30 8.48%
P/EPS 37.73 81.57 46.32 56.59 37.35 39.14 51.31 -18.51%
EY 2.65 1.23 2.16 1.77 2.68 2.55 1.95 22.66%
DY 0.00 1.43 0.00 3.42 0.00 6.82 0.00 -
P/NAPS 1.47 1.71 1.51 1.48 1.23 1.14 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