[BIPORT] YoY Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 34.27%
YoY-0.0%
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 99,533 96,326 86,375 76,257 70,293 71,643 0 -100.00%
PBT 41,327 23,511 25,525 31,703 32,587 25,480 0 -100.00%
Tax -11,203 -3,404 -8,367 -9,203 -10,088 -7,312 0 -100.00%
NP 30,124 20,107 17,158 22,500 22,499 18,168 0 -100.00%
-
NP to SH 30,124 20,107 17,158 22,500 22,499 18,168 0 -100.00%
-
Tax Rate 27.11% 14.48% 32.78% 29.03% 30.96% 28.70% - -
Total Cost 69,409 76,219 69,217 53,757 47,794 53,475 0 -100.00%
-
Net Worth 911,841 871,249 816,362 769,438 771,611 0 0 -100.00%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 20,002 - 19,994 60,046 - - - -100.00%
Div Payout % 66.40% - 116.53% 266.87% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 911,841 871,249 816,362 769,438 771,611 0 0 -100.00%
NOSH 400,053 399,820 399,883 400,311 400,338 403,733 0 -100.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 30.27% 20.87% 19.86% 29.51% 32.01% 25.36% 0.00% -
ROE 3.30% 2.31% 2.10% 2.92% 2.92% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 24.88 24.09 21.60 19.05 17.56 17.75 0.00 -100.00%
EPS 7.53 5.03 4.29 5.62 5.62 4.50 0.00 -100.00%
DPS 5.00 0.00 5.00 15.00 0.00 0.00 0.00 -100.00%
NAPS 2.2793 2.1791 2.0415 1.9221 1.9274 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 400,311
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 21.64 20.94 18.78 16.58 15.28 15.57 0.00 -100.00%
EPS 6.55 4.37 3.73 4.89 4.89 3.95 0.00 -100.00%
DPS 4.35 0.00 4.35 13.05 0.00 0.00 0.00 -100.00%
NAPS 1.9823 1.894 1.7747 1.6727 1.6774 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - - -
Price 4.46 4.20 3.22 2.23 2.00 0.00 0.00 -
P/RPS 17.93 17.43 14.91 11.71 11.39 0.00 0.00 -100.00%
P/EPS 59.23 83.52 75.05 39.68 35.59 0.00 0.00 -100.00%
EY 1.69 1.20 1.33 2.52 2.81 0.00 0.00 -100.00%
DY 1.12 0.00 1.55 6.73 0.00 0.00 0.00 -100.00%
P/NAPS 1.96 1.93 1.58 1.16 1.04 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 23/02/06 28/02/05 27/02/04 28/02/03 27/02/02 17/05/01 - -
Price 4.86 3.96 3.50 2.20 2.06 1.98 0.00 -
P/RPS 19.53 16.44 16.20 11.55 11.73 0.00 0.00 -100.00%
P/EPS 64.54 78.74 81.57 39.14 36.65 0.00 0.00 -100.00%
EY 1.55 1.27 1.23 2.55 2.73 0.00 0.00 -100.00%
DY 1.03 0.00 1.43 6.82 0.00 0.00 0.00 -100.00%
P/NAPS 2.13 1.82 1.71 1.14 1.07 0.00 0.00 -100.00%

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