[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.31%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 650,766 652,212 668,648 679,820 658,068 630,730 644,204 0.67%
PBT 128,552 123,694 183,500 211,278 210,388 217,084 271,908 -39.28%
Tax -49,642 -42,402 -58,688 -58,028 -64,869 -68,300 -69,528 -20.09%
NP 78,909 81,292 124,812 153,250 145,518 148,784 202,380 -46.59%
-
NP to SH 78,909 81,292 124,812 153,250 145,518 148,784 202,380 -46.59%
-
Tax Rate 38.62% 34.28% 31.98% 27.47% 30.83% 31.46% 25.57% -
Total Cost 571,857 570,920 543,836 526,570 512,549 481,946 441,824 18.74%
-
Net Worth 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 -0.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 36,800 36,800 - 69,000 61,333 55,200 - -
Div Payout % 46.64% 45.27% - 45.02% 42.15% 37.10% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 -0.41%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.13% 12.46% 18.67% 22.54% 22.11% 23.59% 31.42% -
ROE 6.58% 6.83% 10.02% 12.63% 12.21% 12.65% 16.76% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 141.47 141.79 145.36 147.79 143.06 137.12 140.04 0.67%
EPS 17.16 17.66 27.12 33.32 31.64 32.34 44.00 -46.58%
DPS 8.00 8.00 0.00 15.00 13.33 12.00 0.00 -
NAPS 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 -0.41%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 141.47 141.79 145.36 147.79 143.06 137.12 140.04 0.67%
EPS 17.16 17.66 27.12 33.32 31.64 32.34 44.00 -46.58%
DPS 8.00 8.00 0.00 15.00 13.33 12.00 0.00 -
NAPS 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 2.6245 -0.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 5.23 5.52 5.90 5.95 5.89 6.07 6.15 -
P/RPS 3.70 3.89 4.06 4.03 4.12 4.43 4.39 -10.76%
P/EPS 30.49 31.24 21.74 17.86 18.62 18.77 13.98 68.09%
EY 3.28 3.20 4.60 5.60 5.37 5.33 7.15 -40.49%
DY 1.53 1.45 0.00 2.52 2.26 1.98 0.00 -
P/NAPS 2.01 2.13 2.18 2.26 2.27 2.37 2.34 -9.62%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 -
Price 5.00 5.45 5.80 5.90 6.05 5.96 6.31 -
P/RPS 3.53 3.84 3.99 3.99 4.23 4.35 4.51 -15.05%
P/EPS 29.15 30.84 21.38 17.71 19.12 18.43 14.34 60.40%
EY 3.43 3.24 4.68 5.65 5.23 5.43 6.97 -37.64%
DY 1.60 1.47 0.00 2.54 2.20 2.01 0.00 -
P/NAPS 1.92 2.11 2.14 2.24 2.33 2.33 2.40 -13.81%

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