[BIPORT] QoQ TTM 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- -12.3%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 278,713 273,331 267,367 267,508 278,309 279,532 280,882 -0.51%
PBT 103,968 102,796 103,680 109,858 124,171 117,978 110,871 -4.19%
Tax -30,987 -30,048 -30,933 -32,407 -35,860 -34,269 -31,493 -1.07%
NP 72,981 72,748 72,747 77,451 88,311 83,709 79,378 -5.45%
-
NP to SH 72,981 72,748 72,747 77,451 88,311 83,709 79,378 -5.45%
-
Tax Rate 29.80% 29.23% 29.84% 29.50% 28.88% 29.05% 28.41% -
Total Cost 205,732 200,583 194,620 190,057 189,998 195,823 201,504 1.39%
-
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 60,046 - - 19,990 19,990 19,990 108.32%
Div Payout % 82.28% 82.54% - - 22.64% 23.88% 25.18% -
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 26.19% 26.62% 27.21% 28.95% 31.73% 29.95% 28.26% -
ROE 9.18% 9.45% 9.23% 10.02% 11.56% 10.85% 10.82% -
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 69.70 68.28 66.85 66.78 69.58 69.82 70.28 -0.55%
EPS 18.25 18.17 18.19 19.33 22.08 20.91 19.86 -5.48%
DPS 15.00 15.00 0.00 0.00 5.00 4.99 5.00 108.14%
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 60.59 59.42 58.12 58.15 60.50 60.77 61.06 -0.51%
EPS 15.87 15.81 15.81 16.84 19.20 18.20 17.26 -5.44%
DPS 13.05 13.05 0.00 0.00 4.35 4.35 4.35 108.14%
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 3.17 3.27 3.13 3.22 3.09 2.86 2.56 15.32%
P/EPS 12.11 12.27 11.49 11.12 9.74 9.56 9.06 21.36%
EY 8.26 8.15 8.70 8.99 10.27 10.45 11.03 -17.54%
DY 6.79 6.73 0.00 0.00 2.33 2.50 2.78 81.46%
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 3.52 3.22 3.22 3.43 3.15 2.95 2.85 15.12%
P/EPS 13.42 12.11 11.82 11.84 9.92 9.85 10.07 21.12%
EY 7.45 8.26 8.46 8.44 10.08 10.15 9.93 -17.44%
DY 6.12 6.82 0.00 0.00 2.28 2.42 2.50 81.73%
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