[BIPORT] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 99.7%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 267,508 278,309 279,532 280,882 139,219 72,891 0 -
PBT 109,858 124,171 117,978 110,871 55,740 30,058 0 -
Tax -32,407 -35,860 -34,269 -31,493 -15,991 -8,660 0 -
NP 77,451 88,311 83,709 79,378 39,749 21,398 0 -
-
NP to SH 77,451 88,311 83,709 79,378 39,749 21,398 0 -
-
Tax Rate 29.50% 28.88% 29.05% 28.41% 28.69% 28.81% - -
Total Cost 190,057 189,998 195,823 201,504 99,470 51,493 0 -
-
Net Worth 772,774 763,920 771,611 733,950 712,530 0 0 -
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 19,990 19,990 19,990 - - - -
Div Payout % - 22.64% 23.88% 25.18% - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 772,774 763,920 771,611 733,950 712,530 0 0 -
NOSH 400,588 400,000 400,338 399,646 399,803 310,115 403,733 -0.52%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 28.95% 31.73% 29.95% 28.26% 28.55% 29.36% 0.00% -
ROE 10.02% 11.56% 10.85% 10.82% 5.58% 0.00% 0.00% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 66.78 69.58 69.82 70.28 34.82 23.50 0.00 -
EPS 19.33 22.08 20.91 19.86 9.94 6.90 0.00 -
DPS 0.00 5.00 4.99 5.00 0.00 0.00 0.00 -
NAPS 1.9291 1.9098 1.9274 1.8365 1.7822 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 399,646
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 58.15 60.50 60.77 61.06 30.27 15.85 0.00 -
EPS 16.84 19.20 18.20 17.26 8.64 4.65 0.00 -
DPS 0.00 4.35 4.35 4.35 0.00 0.00 0.00 -
NAPS 1.6799 1.6607 1.6774 1.5955 1.549 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - - -
Price 2.15 2.15 2.00 1.80 2.02 0.00 0.00 -
P/RPS 3.22 3.09 2.86 2.56 5.80 0.00 0.00 -
P/EPS 11.12 9.74 9.56 9.06 20.32 0.00 0.00 -
EY 8.99 10.27 10.45 11.03 4.92 0.00 0.00 -
DY 0.00 2.33 2.50 2.78 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 1.04 0.98 1.13 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 22/08/02 24/05/02 27/02/02 29/11/01 - - - -
Price 2.29 2.19 2.06 2.00 0.00 0.00 0.00 -
P/RPS 3.43 3.15 2.95 2.85 0.00 0.00 0.00 -
P/EPS 11.84 9.92 9.85 10.07 0.00 0.00 0.00 -
EY 8.44 10.08 10.15 9.93 0.00 0.00 0.00 -
DY 0.00 2.28 2.42 2.50 0.00 0.00 0.00 -
P/NAPS 1.19 1.15 1.07 1.09 0.00 0.00 0.00 -

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