[BIPORT] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 5.46%
YoY--%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 267,367 267,508 278,309 279,532 280,882 139,219 72,891 137.65%
PBT 103,680 109,858 124,171 117,978 110,871 55,740 30,058 128.11%
Tax -30,933 -32,407 -35,860 -34,269 -31,493 -15,991 -8,660 133.48%
NP 72,747 77,451 88,311 83,709 79,378 39,749 21,398 125.92%
-
NP to SH 72,747 77,451 88,311 83,709 79,378 39,749 21,398 125.92%
-
Tax Rate 29.84% 29.50% 28.88% 29.05% 28.41% 28.69% 28.81% -
Total Cost 194,620 190,057 189,998 195,823 201,504 99,470 51,493 142.44%
-
Net Worth 788,538 772,774 763,920 771,611 733,950 712,530 0 -
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 19,990 19,990 19,990 - - -
Div Payout % - - 22.64% 23.88% 25.18% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 788,538 772,774 763,920 771,611 733,950 712,530 0 -
NOSH 399,928 400,588 400,000 400,338 399,646 399,803 310,115 18.46%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 27.21% 28.95% 31.73% 29.95% 28.26% 28.55% 29.36% -
ROE 9.23% 10.02% 11.56% 10.85% 10.82% 5.58% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 66.85 66.78 69.58 69.82 70.28 34.82 23.50 100.63%
EPS 18.19 19.33 22.08 20.91 19.86 9.94 6.90 90.72%
DPS 0.00 0.00 5.00 4.99 5.00 0.00 0.00 -
NAPS 1.9717 1.9291 1.9098 1.9274 1.8365 1.7822 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,338
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 58.12 58.15 60.50 60.77 61.06 30.27 15.85 137.60%
EPS 15.81 16.84 19.20 18.20 17.26 8.64 4.65 125.94%
DPS 0.00 0.00 4.35 4.35 4.35 0.00 0.00 -
NAPS 1.7142 1.6799 1.6607 1.6774 1.5955 1.549 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 - -
Price 2.09 2.15 2.15 2.00 1.80 2.02 0.00 -
P/RPS 3.13 3.22 3.09 2.86 2.56 5.80 0.00 -
P/EPS 11.49 11.12 9.74 9.56 9.06 20.32 0.00 -
EY 8.70 8.99 10.27 10.45 11.03 4.92 0.00 -
DY 0.00 0.00 2.33 2.50 2.78 0.00 0.00 -
P/NAPS 1.06 1.11 1.13 1.04 0.98 1.13 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 12/11/02 22/08/02 24/05/02 27/02/02 29/11/01 - - -
Price 2.15 2.29 2.19 2.06 2.00 0.00 0.00 -
P/RPS 3.22 3.43 3.15 2.95 2.85 0.00 0.00 -
P/EPS 11.82 11.84 9.92 9.85 10.07 0.00 0.00 -
EY 8.46 8.44 10.08 10.15 9.93 0.00 0.00 -
DY 0.00 0.00 2.28 2.42 2.50 0.00 0.00 -
P/NAPS 1.09 1.19 1.15 1.07 1.09 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