[BIPORT] QoQ 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- 15.56%
YoY- 21.51%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 76,257 69,879 55,527 71,668 70,293 70,020 66,328 9.71%
PBT 31,703 23,473 11,369 36,251 32,587 29,651 25,682 15.03%
Tax -9,203 -6,716 -3,878 -10,251 -10,088 -8,190 -7,331 16.32%
NP 22,500 16,757 7,491 26,000 22,499 21,461 18,351 14.51%
-
NP to SH 22,500 16,757 7,491 26,000 22,499 21,461 18,351 14.51%
-
Tax Rate 29.03% 28.61% 34.11% 28.28% 30.96% 27.62% 28.55% -
Total Cost 53,757 53,122 48,036 45,668 47,794 48,559 47,977 7.85%
-
Net Worth 769,438 788,538 772,774 763,920 771,611 733,950 712,530 5.24%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 60,046 - - - - - 19,990 107.76%
Div Payout % 266.87% - - - - - 108.93% -
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 769,438 788,538 772,774 763,920 771,611 733,950 712,530 5.24%
NOSH 400,311 399,928 400,588 400,000 400,338 399,646 399,803 0.08%
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 29.51% 23.98% 13.49% 36.28% 32.01% 30.65% 27.67% -
ROE 2.92% 2.13% 0.97% 3.40% 2.92% 2.92% 2.58% -
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 19.05 17.47 13.86 17.92 17.56 17.52 16.59 9.62%
EPS 5.62 4.19 1.87 6.50 5.62 5.37 4.59 14.40%
DPS 15.00 0.00 0.00 0.00 0.00 0.00 5.00 107.59%
NAPS 1.9221 1.9717 1.9291 1.9098 1.9274 1.8365 1.7822 5.15%
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 16.58 15.19 12.07 15.58 15.28 15.22 14.42 9.72%
EPS 4.89 3.64 1.63 5.65 4.89 4.67 3.99 14.48%
DPS 13.05 0.00 0.00 0.00 0.00 0.00 4.35 107.59%
NAPS 1.6727 1.7142 1.6799 1.6607 1.6774 1.5955 1.549 5.24%
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 11.71 11.96 15.51 12.00 11.39 10.27 12.18 -2.58%
P/EPS 39.68 49.88 114.97 33.08 35.59 33.52 44.01 -6.65%
EY 2.52 2.00 0.87 3.02 2.81 2.98 2.27 7.19%
DY 6.73 0.00 0.00 0.00 0.00 0.00 2.48 94.20%
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 11.55 12.30 16.52 12.22 11.73 11.42 12.72 -6.21%
P/EPS 39.14 51.31 122.46 33.69 36.65 37.24 45.97 -10.14%
EY 2.55 1.95 0.82 2.97 2.73 2.69 2.18 10.98%
DY 6.82 0.00 0.00 0.00 0.00 0.00 2.37 101.92%
P/NAPS 1.14 1.09 1.19 1.15 1.07 1.09 1.18 -2.26%

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