[BIPORT] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 28.78%
YoY- 58.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 88,975 89,799 86,375 74,809 71,407 77,050 76,257 10.84%
PBT 45,596 45,818 25,525 31,345 33,922 37,423 31,703 27.44%
Tax -14,906 -12,744 -8,367 -4,754 -13,274 -11,190 -9,203 37.95%
NP 30,690 33,074 17,158 26,591 20,648 26,233 22,500 23.01%
-
NP to SH 30,690 33,074 17,158 26,591 20,648 26,233 22,500 23.01%
-
Tax Rate 32.69% 27.81% 32.78% 15.17% 39.13% 29.90% 29.03% -
Total Cost 58,285 56,725 69,217 48,218 50,759 50,817 53,757 5.54%
-
Net Worth 837,952 849,765 816,362 813,964 787,705 795,107 769,438 5.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 60,019 - 19,994 - 40,015 - 60,046 -0.03%
Div Payout % 195.57% - 116.53% - 193.80% - 266.87% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 837,952 849,765 816,362 813,964 787,705 795,107 769,438 5.85%
NOSH 400,130 399,927 399,883 399,864 400,155 399,893 400,311 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 34.49% 36.83% 19.86% 35.55% 28.92% 34.05% 29.51% -
ROE 3.66% 3.89% 2.10% 3.27% 2.62% 3.30% 2.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 22.24 22.45 21.60 18.71 17.84 19.27 19.05 10.88%
EPS 7.67 8.27 4.29 6.65 5.16 6.56 5.62 23.06%
DPS 15.00 0.00 5.00 0.00 10.00 0.00 15.00 0.00%
NAPS 2.0942 2.1248 2.0415 2.0356 1.9685 1.9883 1.9221 5.88%
Adjusted Per Share Value based on latest NOSH - 399,864
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.34 19.52 18.78 16.26 15.52 16.75 16.58 10.82%
EPS 6.67 7.19 3.73 5.78 4.49 5.70 4.89 23.01%
DPS 13.05 0.00 4.35 0.00 8.70 0.00 13.05 0.00%
NAPS 1.8216 1.8473 1.7747 1.7695 1.7124 1.7285 1.6727 5.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.36 3.42 3.22 2.91 2.55 2.21 2.23 -
P/RPS 15.11 15.23 14.91 15.55 14.29 11.47 11.71 18.54%
P/EPS 43.81 41.35 75.05 43.76 49.42 33.69 39.68 6.83%
EY 2.28 2.42 1.33 2.29 2.02 2.97 2.52 -6.46%
DY 4.46 0.00 1.55 0.00 3.92 0.00 6.73 -24.00%
P/NAPS 1.60 1.61 1.58 1.43 1.30 1.11 1.16 23.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 -
Price 3.30 3.12 3.50 3.08 2.92 2.45 2.20 -
P/RPS 14.84 13.90 16.20 16.46 16.36 12.72 11.55 18.20%
P/EPS 43.02 37.73 81.57 46.32 56.59 37.35 39.14 6.51%
EY 2.32 2.65 1.23 2.16 1.77 2.68 2.55 -6.11%
DY 4.55 0.00 1.43 0.00 3.42 0.00 6.82 -23.66%
P/NAPS 1.58 1.47 1.71 1.51 1.48 1.23 1.14 24.33%

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