Highlights

[BIPORT] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 165,147 179,625 158,944 154,314 137,169 131,891 139,034 2.91%
  YoY % -8.06% 13.01% 3.00% 12.50% 4.00% -5.14% -
  Horiz. % 118.78% 129.20% 114.32% 110.99% 98.66% 94.86% 100.00%
PBT 16,365 33,628 15,972 40,565 37,265 29,868 45,351 -15.61%
  YoY % -51.34% 110.54% -60.63% 8.86% 24.77% -34.14% -
  Horiz. % 36.09% 74.15% 35.22% 89.45% 82.17% 65.86% 100.00%
Tax -5,776 -11,957 -6,529 -16,768 -7,330 -9,051 -14,911 -14.61%
  YoY % 51.69% -83.14% 61.06% -128.76% 19.01% 39.30% -
  Horiz. % 38.74% 80.19% 43.79% 112.45% 49.16% 60.70% 100.00%
NP 10,589 21,671 9,443 23,797 29,935 20,817 30,440 -16.12%
  YoY % -51.14% 129.49% -60.32% -20.50% 43.80% -31.61% -
  Horiz. % 34.79% 71.19% 31.02% 78.18% 98.34% 68.39% 100.00%
NP to SH 10,589 21,671 9,443 23,797 29,935 20,817 30,440 -16.12%
  YoY % -51.14% 129.49% -60.32% -20.50% 43.80% -31.61% -
  Horiz. % 34.79% 71.19% 31.02% 78.18% 98.34% 68.39% 100.00%
Tax Rate 35.29 % 35.56 % 40.88 % 41.34 % 19.67 % 30.30 % 32.88 % 1.18%
  YoY % -0.76% -13.01% -1.11% 110.17% -35.08% -7.85% -
  Horiz. % 107.33% 108.15% 124.33% 125.73% 59.82% 92.15% 100.00%
Total Cost 154,558 157,954 149,501 130,517 107,234 111,074 108,594 6.05%
  YoY % -2.15% 5.65% 14.55% 21.71% -3.46% 2.28% -
  Horiz. % 142.33% 145.45% 137.67% 120.19% 98.75% 102.28% 100.00%
Net Worth 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 2.75%
  YoY % 5.74% 7.51% 1.24% 3.86% -1.88% 0.36% -
  Horiz. % 117.72% 111.32% 103.55% 102.28% 98.47% 100.36% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 9,200 18,400 18,400 27,600 27,600 27,600 27,600 -16.72%
  YoY % -50.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
Div Payout % 86.88 % 84.91 % 194.85 % 115.98 % 92.20 % 132.58 % 90.67 % -0.71%
  YoY % 2.32% -56.42% 68.00% 25.79% -30.46% 46.22% -
  Horiz. % 95.82% 93.65% 214.90% 127.91% 101.69% 146.22% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 2.75%
  YoY % 5.74% 7.51% 1.24% 3.86% -1.88% 0.36% -
  Horiz. % 117.72% 111.32% 103.55% 102.28% 98.47% 100.36% 100.00%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 -
  YoY % 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 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.41 % 12.06 % 5.94 % 15.42 % 21.82 % 15.78 % 21.89 % -18.50%
  YoY % -46.85% 103.03% -61.48% -29.33% 38.28% -27.91% -
  Horiz. % 29.28% 55.09% 27.14% 70.44% 99.68% 72.09% 100.00%
ROE 0.78 % 1.69 % 0.79 % 2.02 % 2.64 % 1.80 % 2.65 % -18.43%
  YoY % -53.85% 113.92% -60.89% -23.48% 46.67% -32.08% -
  Horiz. % 29.43% 63.77% 29.81% 76.23% 99.62% 67.92% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.90 39.05 34.55 33.55 29.82 28.67 30.22 2.91%
  YoY % -8.07% 13.02% 2.98% 12.51% 4.01% -5.13% -
  Horiz. % 118.80% 129.22% 114.33% 111.02% 98.68% 94.87% 100.00%
EPS 2.30 4.71 2.05 5.17 6.51 4.53 6.62 -16.14%
  YoY % -51.17% 129.76% -60.35% -20.58% 43.71% -31.57% -
  Horiz. % 34.74% 71.15% 30.97% 78.10% 98.34% 68.43% 100.00%
DPS 2.00 4.00 4.00 6.00 6.00 6.00 6.00 -16.72%
  YoY % -50.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 2.9421 2.7823 2.5880 2.5562 2.4611 2.5083 2.4993 2.75%
  YoY % 5.74% 7.51% 1.24% 3.86% -1.88% 0.36% -
  Horiz. % 117.72% 111.32% 103.55% 102.28% 98.47% 100.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 35.90 39.05 34.55 33.55 29.82 28.67 30.22 2.91%
  YoY % -8.07% 13.02% 2.98% 12.51% 4.01% -5.13% -
  Horiz. % 118.80% 129.22% 114.33% 111.02% 98.68% 94.87% 100.00%
EPS 2.30 4.71 2.05 5.17 6.51 4.53 6.62 -16.14%
  YoY % -51.17% 129.76% -60.35% -20.58% 43.71% -31.57% -
  Horiz. % 34.74% 71.15% 30.97% 78.10% 98.34% 68.43% 100.00%
DPS 2.00 4.00 4.00 6.00 6.00 6.00 6.00 -16.72%
  YoY % -50.00% 0.00% -33.33% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 66.67% 100.00% 100.00% 100.00% 100.00%
NAPS 2.9421 2.7823 2.5880 2.5562 2.4611 2.5083 2.4993 2.75%
  YoY % 5.74% 7.51% 1.24% 3.86% -1.88% 0.36% -
  Horiz. % 117.72% 111.32% 103.55% 102.28% 98.47% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 4.2000 4.9000 5.5200 6.0700 7.0000 6.9000 7.2500 -
P/RPS 11.70 12.55 15.98 18.09 23.47 24.07 23.99 -11.27%
  YoY % -6.77% -21.46% -11.66% -22.92% -2.49% 0.33% -
  Horiz. % 48.77% 52.31% 66.61% 75.41% 97.83% 100.33% 100.00%
P/EPS 182.45 104.01 268.90 117.33 107.57 152.47 109.56 8.86%
  YoY % 75.42% -61.32% 129.18% 9.07% -29.45% 39.17% -
  Horiz. % 166.53% 94.93% 245.44% 107.09% 98.18% 139.17% 100.00%
EY 0.55 0.96 0.37 0.85 0.93 0.66 0.91 -8.04%
  YoY % -42.71% 159.46% -56.47% -8.60% 40.91% -27.47% -
  Horiz. % 60.44% 105.49% 40.66% 93.41% 102.20% 72.53% 100.00%
DY 0.48 0.82 0.72 0.99 0.86 0.87 0.83 -8.72%
  YoY % -41.46% 13.89% -27.27% 15.12% -1.15% 4.82% -
  Horiz. % 57.83% 98.80% 86.75% 119.28% 103.61% 104.82% 100.00%
P/NAPS 1.43 1.76 2.13 2.37 2.84 2.75 2.90 -11.11%
  YoY % -18.75% -17.37% -10.13% -16.55% 3.27% -5.17% -
  Horiz. % 49.31% 60.69% 73.45% 81.72% 97.93% 94.83% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 -
Price 3.9500 3.9800 5.4500 5.9600 6.8000 6.8000 7.1000 -
P/RPS 11.00 10.19 15.77 17.77 22.80 23.72 23.49 -11.87%
  YoY % 7.95% -35.38% -11.25% -22.06% -3.88% 0.98% -
  Horiz. % 46.83% 43.38% 67.13% 75.65% 97.06% 100.98% 100.00%
P/EPS 171.59 84.48 265.49 115.21 104.49 150.26 107.29 8.13%
  YoY % 103.11% -68.18% 130.44% 10.26% -30.46% 40.05% -
  Horiz. % 159.93% 78.74% 247.45% 107.38% 97.39% 140.05% 100.00%
EY 0.58 1.18 0.38 0.87 0.96 0.67 0.93 -7.56%
  YoY % -50.85% 210.53% -56.32% -9.37% 43.28% -27.96% -
  Horiz. % 62.37% 126.88% 40.86% 93.55% 103.23% 72.04% 100.00%
DY 0.51 1.01 0.73 1.01 0.88 0.88 0.85 -8.15%
  YoY % -49.50% 38.36% -27.72% 14.77% 0.00% 3.53% -
  Horiz. % 60.00% 118.82% 85.88% 118.82% 103.53% 103.53% 100.00%
P/NAPS 1.34 1.43 2.11 2.33 2.76 2.71 2.84 -11.76%
  YoY % -6.29% -32.23% -9.44% -15.58% 1.85% -4.58% -
  Horiz. % 47.18% 50.35% 74.30% 82.04% 97.18% 95.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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