[BIPORT] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 11.42%
YoY- 31.93%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 339,958 322,390 309,641 299,523 294,593 278,713 273,331 15.66%
PBT 148,284 136,610 128,215 134,393 126,521 103,968 102,796 27.69%
Tax -40,771 -39,139 -37,585 -38,421 -40,383 -30,987 -30,048 22.58%
NP 107,513 97,471 90,630 95,972 86,138 72,981 72,748 29.77%
-
NP to SH 107,513 97,471 90,630 95,972 86,138 72,981 72,748 29.77%
-
Tax Rate 27.50% 28.65% 29.31% 28.59% 31.92% 29.80% 29.23% -
Total Cost 232,445 224,919 219,011 203,551 208,455 205,732 200,583 10.33%
-
Net Worth 837,952 849,765 816,362 813,964 787,705 795,107 769,438 5.85%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 80,013 60,009 60,009 100,062 100,062 60,046 60,046 21.11%
Div Payout % 74.42% 61.57% 66.21% 104.26% 116.17% 82.28% 82.54% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 837,952 849,765 816,362 813,964 787,705 795,107 769,438 5.85%
NOSH 400,130 399,927 399,883 399,864 400,155 399,893 400,311 -0.03%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 31.63% 30.23% 29.27% 32.04% 29.24% 26.19% 26.62% -
ROE 12.83% 11.47% 11.10% 11.79% 10.94% 9.18% 9.45% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 84.96 80.61 77.43 74.91 73.62 69.70 68.28 15.70%
EPS 26.87 24.37 22.66 24.00 21.53 18.25 18.17 29.83%
DPS 20.00 15.00 15.00 25.00 25.00 15.00 15.00 21.16%
NAPS 2.0942 2.1248 2.0415 2.0356 1.9685 1.9883 1.9221 5.88%
Adjusted Per Share Value based on latest NOSH - 399,864
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.90 70.08 67.31 65.11 64.04 60.59 59.42 15.66%
EPS 23.37 21.19 19.70 20.86 18.73 15.87 15.81 29.79%
DPS 17.39 13.05 13.05 21.75 21.75 13.05 13.05 21.11%
NAPS 1.8216 1.8473 1.7747 1.7695 1.7124 1.7285 1.6727 5.85%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 3.36 3.42 3.22 2.91 2.55 2.21 2.23 -
P/RPS 3.95 4.24 4.16 3.88 3.46 3.17 3.27 13.43%
P/EPS 12.50 14.03 14.21 12.12 11.85 12.11 12.27 1.24%
EY 8.00 7.13 7.04 8.25 8.44 8.26 8.15 -1.23%
DY 5.95 4.39 4.66 8.59 9.80 6.79 6.73 -7.89%
P/NAPS 1.60 1.61 1.58 1.43 1.30 1.11 1.16 23.93%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 20/05/04 27/02/04 14/11/03 05/09/03 23/05/03 28/02/03 -
Price 3.30 3.12 3.50 3.08 2.92 2.45 2.20 -
P/RPS 3.88 3.87 4.52 4.11 3.97 3.52 3.22 13.24%
P/EPS 12.28 12.80 15.44 12.83 13.56 13.42 12.11 0.93%
EY 8.14 7.81 6.48 7.79 7.37 7.45 8.26 -0.97%
DY 6.06 4.81 4.29 8.12 8.56 6.12 6.82 -7.58%
P/NAPS 1.58 1.47 1.71 1.51 1.48 1.23 1.14 24.33%

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