[BIPORT] QoQ TTM 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- 18.03%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 322,390 309,641 299,523 294,593 278,713 273,331 267,367 13.27%
PBT 136,610 128,215 134,393 126,521 103,968 102,796 103,680 20.16%
Tax -39,139 -37,585 -38,421 -40,383 -30,987 -30,048 -30,933 16.96%
NP 97,471 90,630 95,972 86,138 72,981 72,748 72,747 21.51%
-
NP to SH 97,471 90,630 95,972 86,138 72,981 72,748 72,747 21.51%
-
Tax Rate 28.65% 29.31% 28.59% 31.92% 29.80% 29.23% 29.84% -
Total Cost 224,919 219,011 203,551 208,455 205,732 200,583 194,620 10.11%
-
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 60,009 60,009 100,062 100,062 60,046 60,046 - -
Div Payout % 61.57% 66.21% 104.26% 116.17% 82.28% 82.54% - -
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 30.23% 29.27% 32.04% 29.24% 26.19% 26.62% 27.21% -
ROE 11.47% 11.10% 11.79% 10.94% 9.18% 9.45% 9.23% -
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 80.61 77.43 74.91 73.62 69.70 68.28 66.85 13.27%
EPS 24.37 22.66 24.00 21.53 18.25 18.17 18.19 21.50%
DPS 15.00 15.00 25.00 25.00 15.00 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 70.08 67.31 65.11 64.04 60.59 59.42 58.12 13.27%
EPS 21.19 19.70 20.86 18.73 15.87 15.81 15.81 21.54%
DPS 13.05 13.05 21.75 21.75 13.05 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 4.24 4.16 3.88 3.46 3.17 3.27 3.13 22.40%
P/EPS 14.03 14.21 12.12 11.85 12.11 12.27 11.49 14.22%
EY 7.13 7.04 8.25 8.44 8.26 8.15 8.70 -12.41%
DY 4.39 4.66 8.59 9.80 6.79 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 3.87 4.52 4.11 3.97 3.52 3.22 3.22 13.02%
P/EPS 12.80 15.44 12.83 13.56 13.42 12.11 11.82 5.44%
EY 7.81 6.48 7.79 7.37 7.45 8.26 8.46 -5.18%
DY 4.81 4.29 8.12 8.56 6.12 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