[BIPORT] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 16.59%
YoY- 0.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 86,375 74,809 71,407 77,050 76,257 69,879 55,527 34.14%
PBT 25,525 31,345 33,922 37,423 31,703 23,473 11,369 71.20%
Tax -8,367 -4,754 -13,274 -11,190 -9,203 -6,716 -3,878 66.73%
NP 17,158 26,591 20,648 26,233 22,500 16,757 7,491 73.49%
-
NP to SH 17,158 26,591 20,648 26,233 22,500 16,757 7,491 73.49%
-
Tax Rate 32.78% 15.17% 39.13% 29.90% 29.03% 28.61% 34.11% -
Total Cost 69,217 48,218 50,759 50,817 53,757 53,122 48,036 27.48%
-
Net Worth 816,362 813,964 787,705 795,107 769,438 788,538 772,774 3.71%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 19,994 - 40,015 - 60,046 - - -
Div Payout % 116.53% - 193.80% - 266.87% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 816,362 813,964 787,705 795,107 769,438 788,538 772,774 3.71%
NOSH 399,883 399,864 400,155 399,893 400,311 399,928 400,588 -0.11%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 19.86% 35.55% 28.92% 34.05% 29.51% 23.98% 13.49% -
ROE 2.10% 3.27% 2.62% 3.30% 2.92% 2.13% 0.97% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 21.60 18.71 17.84 19.27 19.05 17.47 13.86 34.31%
EPS 4.29 6.65 5.16 6.56 5.62 4.19 1.87 73.68%
DPS 5.00 0.00 10.00 0.00 15.00 0.00 0.00 -
NAPS 2.0415 2.0356 1.9685 1.9883 1.9221 1.9717 1.9291 3.83%
Adjusted Per Share Value based on latest NOSH - 399,893
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 18.78 16.26 15.52 16.75 16.58 15.19 12.07 34.16%
EPS 3.73 5.78 4.49 5.70 4.89 3.64 1.63 73.39%
DPS 4.35 0.00 8.70 0.00 13.05 0.00 0.00 -
NAPS 1.7747 1.7695 1.7124 1.7285 1.6727 1.7142 1.6799 3.71%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 3.22 2.91 2.55 2.21 2.23 2.09 2.15 -
P/RPS 14.91 15.55 14.29 11.47 11.71 11.96 15.51 -2.58%
P/EPS 75.05 43.76 49.42 33.69 39.68 49.88 114.97 -24.69%
EY 1.33 2.29 2.02 2.97 2.52 2.00 0.87 32.60%
DY 1.55 0.00 3.92 0.00 6.73 0.00 0.00 -
P/NAPS 1.58 1.43 1.30 1.11 1.16 1.06 1.11 26.45%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 12/11/02 22/08/02 -
Price 3.50 3.08 2.92 2.45 2.20 2.15 2.29 -
P/RPS 16.20 16.46 16.36 12.72 11.55 12.30 16.52 -1.29%
P/EPS 81.57 46.32 56.59 37.35 39.14 51.31 122.46 -23.67%
EY 1.23 2.16 1.77 2.68 2.55 1.95 0.82 30.94%
DY 1.43 0.00 3.42 0.00 6.82 0.00 0.00 -
P/NAPS 1.71 1.51 1.48 1.23 1.14 1.09 1.19 27.25%

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