[BIPORT] YoY Cumulative Quarter 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- 28.81%
YoY- -15.74%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 200,194 178,774 148,457 127,195 139,219 0 -
PBT 99,505 91,414 71,345 47,620 55,740 0 -
Tax -29,116 -27,650 -24,464 -14,129 -15,991 0 -
NP 70,389 63,764 46,881 33,491 39,749 0 -
-
NP to SH 70,389 63,764 46,881 33,491 39,749 0 -
-
Tax Rate 29.26% 30.25% 34.29% 29.67% 28.69% - -
Total Cost 129,805 115,010 101,576 93,704 99,470 0 -
-
Net Worth 884,821 837,732 787,416 771,893 633,071 0 -
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 79,987 60,003 40,000 - 17,760 - -
Div Payout % 113.64% 94.10% 85.32% - 44.68% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 884,821 837,732 787,416 771,893 633,071 0 -
NOSH 399,937 400,025 400,008 400,131 355,218 0 -
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 35.16% 35.67% 31.58% 26.33% 28.55% 0.00% -
ROE 7.96% 7.61% 5.95% 4.34% 6.28% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.06 44.69 37.11 31.79 39.19 0.00 -
EPS 17.60 15.94 11.72 8.37 11.19 0.00 -
DPS 20.00 15.00 10.00 0.00 5.00 0.00 -
NAPS 2.2124 2.0942 1.9685 1.9291 1.7822 0.00 -
Adjusted Per Share Value based on latest NOSH - 400,588
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 43.52 38.86 32.27 27.65 30.27 0.00 -
EPS 15.30 13.86 10.19 7.28 8.64 0.00 -
DPS 17.39 13.04 8.70 0.00 3.86 0.00 -
NAPS 1.9235 1.8212 1.7118 1.678 1.3762 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 - -
Price 4.50 3.36 2.55 2.15 2.02 0.00 -
P/RPS 8.99 7.52 6.87 6.76 5.15 0.00 -
P/EPS 25.57 21.08 21.76 25.69 18.05 0.00 -
EY 3.91 4.74 4.60 3.89 5.54 0.00 -
DY 4.44 4.46 3.92 0.00 2.48 0.00 -
P/NAPS 2.03 1.60 1.30 1.11 1.13 0.00 -
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 26/08/05 30/08/04 05/09/03 22/08/02 29/08/01 - -
Price 4.62 3.30 2.92 2.29 2.11 0.00 -
P/RPS 9.23 7.38 7.87 7.20 5.38 0.00 -
P/EPS 26.25 20.70 24.91 27.36 18.86 0.00 -
EY 3.81 4.83 4.01 3.66 5.30 0.00 -
DY 4.33 4.55 3.42 0.00 2.37 0.00 -
P/NAPS 2.09 1.58 1.48 1.19 1.18 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