Highlights

[BIPORT] QoQ Quarter Result on 2020-06-30 [#2]

Stock [BIPORT]: BINTULU PORT HOLDINGS BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -65.92%    YoY -     -51.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 165,147 177,709 184,451 173,960 179,625 178,384 198,064 -11.42%
  QoQ % -7.07% -3.66% 6.03% -3.15% 0.70% -9.94% -
  Horiz. % 83.38% 89.72% 93.13% 87.83% 90.69% 90.06% 100.00%
PBT 16,365 47,193 49,360 44,349 33,628 51,695 105,447 -71.15%
  QoQ % -65.32% -4.39% 11.30% 31.88% -34.95% -50.98% -
  Horiz. % 15.52% 44.76% 46.81% 42.06% 31.89% 49.02% 100.00%
Tax -5,776 -16,124 -5,916 -19,661 -11,957 -12,199 -22,586 -59.74%
  QoQ % 64.18% -172.55% 69.91% -64.43% 1.98% 45.99% -
  Horiz. % 25.57% 71.39% 26.19% 87.05% 52.94% 54.01% 100.00%
NP 10,589 31,069 43,444 24,688 21,671 39,496 82,861 -74.66%
  QoQ % -65.92% -28.48% 75.97% 13.92% -45.13% -52.33% -
  Horiz. % 12.78% 37.50% 52.43% 29.79% 26.15% 47.67% 100.00%
NP to SH 10,589 31,069 43,444 24,688 21,671 39,496 82,861 -74.66%
  QoQ % -65.92% -28.48% 75.97% 13.92% -45.13% -52.33% -
  Horiz. % 12.78% 37.50% 52.43% 29.79% 26.15% 47.67% 100.00%
Tax Rate 35.29 % 34.17 % 11.99 % 44.33 % 35.56 % 23.60 % 21.42 % 39.54%
  QoQ % 3.28% 184.99% -72.95% 24.66% 50.68% 10.18% -
  Horiz. % 164.75% 159.52% 55.98% 206.96% 166.01% 110.18% 100.00%
Total Cost 154,558 146,640 141,007 149,272 157,954 138,888 115,203 21.66%
  QoQ % 5.40% 3.99% -5.54% -5.50% 13.73% 20.56% -
  Horiz. % 134.16% 127.29% 122.40% 129.57% 137.11% 120.56% 100.00%
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
  QoQ % 0.10% 1.65% 3.42% 0.49% 0.26% 0.24% -
  Horiz. % 106.27% 106.17% 104.45% 100.99% 100.50% 100.24% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,200 - 18,400 18,400 18,400 - 9,200 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 200.00% 200.00% 200.00% 0.00% 100.00%
Div Payout % 86.88 % - % 42.35 % 74.53 % 84.91 % - % 11.10 % 294.71%
  QoQ % 0.00% 0.00% -43.18% -12.22% 0.00% 0.00% -
  Horiz. % 782.70% 0.00% 381.53% 671.44% 764.95% 0.00% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
  QoQ % 0.10% 1.65% 3.42% 0.49% 0.26% 0.24% -
  Horiz. % 106.27% 106.17% 104.45% 100.99% 100.50% 100.24% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.41 % 17.48 % 23.55 % 14.19 % 12.06 % 22.14 % 41.84 % -71.40%
  QoQ % -63.33% -25.77% 65.96% 17.66% -45.53% -47.08% -
  Horiz. % 15.32% 41.78% 56.29% 33.91% 28.82% 52.92% 100.00%
ROE 0.78 % 2.30 % 3.27 % 1.92 % 1.69 % 3.09 % 6.51 % -75.73%
  QoQ % -66.09% -29.66% 70.31% 13.61% -45.31% -52.53% -
  Horiz. % 11.98% 35.33% 50.23% 29.49% 25.96% 47.47% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.90 38.63 40.10 37.82 39.05 38.78 43.06 -11.43%
  QoQ % -7.07% -3.67% 6.03% -3.15% 0.70% -9.94% -
  Horiz. % 83.37% 89.71% 93.13% 87.83% 90.69% 90.06% 100.00%
EPS 2.30 6.75 9.44 5.37 4.71 8.59 18.01 -74.67%
  QoQ % -65.93% -28.50% 75.79% 14.01% -45.17% -52.30% -
  Horiz. % 12.77% 37.48% 52.42% 29.82% 26.15% 47.70% 100.00%
DPS 2.00 0.00 4.00 4.00 4.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 200.00% 200.00% 200.00% 0.00% 100.00%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
  QoQ % 0.10% 1.65% 3.42% 0.49% 0.26% 0.24% -
  Horiz. % 106.27% 106.17% 104.45% 100.99% 100.50% 100.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.90 38.63 40.10 37.82 39.05 38.78 43.06 -11.43%
  QoQ % -7.07% -3.67% 6.03% -3.15% 0.70% -9.94% -
  Horiz. % 83.37% 89.71% 93.13% 87.83% 90.69% 90.06% 100.00%
EPS 2.30 6.75 9.44 5.37 4.71 8.59 18.01 -74.67%
  QoQ % -65.93% -28.50% 75.79% 14.01% -45.17% -52.30% -
  Horiz. % 12.77% 37.48% 52.42% 29.82% 26.15% 47.70% 100.00%
DPS 2.00 0.00 4.00 4.00 4.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 200.00% 200.00% 200.00% 0.00% 100.00%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
  QoQ % 0.10% 1.65% 3.42% 0.49% 0.26% 0.24% -
  Horiz. % 106.27% 106.17% 104.45% 100.99% 100.50% 100.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.2000 3.8300 4.4500 3.7500 4.9000 4.7500 4.5000 -
P/RPS 11.70 9.91 11.10 9.92 12.55 12.25 10.45 7.83%
  QoQ % 18.06% -10.72% 11.90% -20.96% 2.45% 17.22% -
  Horiz. % 111.96% 94.83% 106.22% 94.93% 120.10% 117.22% 100.00%
P/EPS 182.45 56.71 47.12 69.87 104.01 55.32 24.98 276.90%
  QoQ % 221.72% 20.35% -32.56% -32.82% 88.02% 121.46% -
  Horiz. % 730.38% 227.02% 188.63% 279.70% 416.37% 221.46% 100.00%
EY 0.55 1.76 2.12 1.43 0.96 1.81 4.00 -73.39%
  QoQ % -68.75% -16.98% 48.25% 48.96% -46.96% -54.75% -
  Horiz. % 13.75% 44.00% 53.00% 35.75% 24.00% 45.25% 100.00%
DY 0.48 0.00 0.90 1.07 0.82 0.00 0.44 5.98%
  QoQ % 0.00% 0.00% -15.89% 30.49% 0.00% 0.00% -
  Horiz. % 109.09% 0.00% 204.55% 243.18% 186.36% 0.00% 100.00%
P/NAPS 1.43 1.30 1.54 1.34 1.76 1.71 1.63 -8.36%
  QoQ % 10.00% -15.58% 14.93% -23.86% 2.92% 4.91% -
  Horiz. % 87.73% 79.75% 94.48% 82.21% 107.98% 104.91% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 19/05/20 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 -
Price 3.9500 4.3500 4.6500 4.1600 3.9800 4.8200 4.4200 -
P/RPS 11.00 11.26 11.60 11.00 10.19 12.43 10.27 4.69%
  QoQ % -2.31% -2.93% 5.45% 7.95% -18.02% 21.03% -
  Horiz. % 107.11% 109.64% 112.95% 107.11% 99.22% 121.03% 100.00%
P/EPS 171.59 64.41 49.24 77.51 84.48 56.14 24.54 266.09%
  QoQ % 166.40% 30.81% -36.47% -8.25% 50.48% 128.77% -
  Horiz. % 699.23% 262.47% 200.65% 315.85% 344.25% 228.77% 100.00%
EY 0.58 1.55 2.03 1.29 1.18 1.78 4.08 -72.79%
  QoQ % -62.58% -23.65% 57.36% 9.32% -33.71% -56.37% -
  Horiz. % 14.22% 37.99% 49.75% 31.62% 28.92% 43.63% 100.00%
DY 0.51 0.00 0.86 0.96 1.01 0.00 0.45 8.71%
  QoQ % 0.00% 0.00% -10.42% -4.95% 0.00% 0.00% -
  Horiz. % 113.33% 0.00% 191.11% 213.33% 224.44% 0.00% 100.00%
P/NAPS 1.34 1.48 1.61 1.49 1.43 1.74 1.60 -11.16%
  QoQ % -9.46% -8.07% 8.05% 4.20% -17.82% 8.75% -
  Horiz. % 83.75% 92.50% 100.62% 93.12% 89.37% 108.75% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS