[BIPORT] YoY TTM 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- -12.3%
YoY- 94.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 381,232 339,958 294,593 267,508 139,219 28.61%
PBT 163,378 148,284 126,521 109,858 55,740 30.82%
Tax -45,062 -40,771 -40,383 -32,407 -15,991 29.54%
NP 118,316 107,513 86,138 77,451 39,749 31.32%
-
NP to SH 118,316 107,513 86,138 77,451 39,749 31.32%
-
Tax Rate 27.58% 27.50% 31.92% 29.50% 28.69% -
Total Cost 262,916 232,445 208,455 190,057 99,470 27.48%
-
Net Worth 885,248 837,952 787,705 772,774 712,530 5.57%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 59,998 80,013 100,062 - - -
Div Payout % 50.71% 74.42% 116.17% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 885,248 837,952 787,705 772,774 712,530 5.57%
NOSH 400,130 400,130 400,155 400,588 399,803 0.02%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 31.04% 31.63% 29.24% 28.95% 28.55% -
ROE 13.37% 12.83% 10.94% 10.02% 5.58% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 95.28 84.96 73.62 66.78 34.82 28.59%
EPS 29.57 26.87 21.53 19.33 9.94 31.30%
DPS 15.00 20.00 25.00 0.00 0.00 -
NAPS 2.2124 2.0942 1.9685 1.9291 1.7822 5.55%
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 CAGR
RPS 82.88 73.90 64.04 58.15 30.27 28.61%
EPS 25.72 23.37 18.73 16.84 8.64 31.32%
DPS 13.04 17.39 21.75 0.00 0.00 -
NAPS 1.9245 1.8216 1.7124 1.6799 1.549 5.57%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 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 -
P/RPS 4.72 3.95 3.46 3.22 5.80 -5.01%
P/EPS 15.22 12.50 11.85 11.12 20.32 -6.96%
EY 6.57 8.00 8.44 8.99 4.92 7.49%
DY 3.33 5.95 9.80 0.00 0.00 -
P/NAPS 2.03 1.60 1.30 1.11 1.13 15.76%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 26/08/05 30/08/04 05/09/03 22/08/02 - -
Price 4.62 3.30 2.92 2.29 0.00 -
P/RPS 4.85 3.88 3.97 3.43 0.00 -
P/EPS 15.62 12.28 13.56 11.84 0.00 -
EY 6.40 8.14 7.37 8.44 0.00 -
DY 3.25 6.06 8.56 0.00 0.00 -
P/NAPS 2.09 1.58 1.48 1.19 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