[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 80.01%
YoY- -7.31%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 709,292 716,018 713,536 686,141 650,766 652,212 668,648 4.00%
PBT 172,896 170,644 206,784 201,862 128,552 123,694 183,500 -3.88%
Tax -58,422 -48,312 -48,800 -59,818 -49,642 -42,402 -58,688 -0.30%
NP 114,473 122,332 157,984 142,044 78,909 81,292 124,812 -5.59%
-
NP to SH 114,473 122,332 157,984 142,044 78,909 81,292 124,812 -5.59%
-
Tax Rate 33.79% 28.31% 23.60% 29.63% 38.62% 34.28% 31.98% -
Total Cost 594,818 593,686 555,552 544,097 571,857 570,920 543,836 6.15%
-
Net Worth 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 2.16%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 49,066 36,800 - 36,800 36,800 36,800 - -
Div Payout % 42.86% 30.08% - 25.91% 46.64% 45.27% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 2.16%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.14% 17.09% 22.14% 20.70% 12.13% 12.46% 18.67% -
ROE 8.90% 9.56% 12.38% 11.15% 6.58% 6.83% 10.02% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 154.19 155.66 155.12 149.16 141.47 141.79 145.36 4.00%
EPS 24.89 26.60 34.36 30.88 17.16 17.66 27.12 -5.55%
DPS 10.67 8.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 2.7075 2.16%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 154.19 155.66 155.12 149.16 141.47 141.79 145.36 4.00%
EPS 24.89 26.60 34.36 30.88 17.16 17.66 27.12 -5.55%
DPS 10.67 8.00 0.00 8.00 8.00 8.00 0.00 -
NAPS 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 2.7075 2.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.75 4.90 4.75 4.50 5.23 5.52 5.90 -
P/RPS 2.43 3.15 3.06 3.02 3.70 3.89 4.06 -28.95%
P/EPS 15.07 18.43 13.83 14.57 30.49 31.24 21.74 -21.65%
EY 6.64 5.43 7.23 6.86 3.28 3.20 4.60 27.69%
DY 2.84 1.63 0.00 1.78 1.53 1.45 0.00 -
P/NAPS 1.34 1.76 1.71 1.63 2.01 2.13 2.18 -27.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 28/08/18 25/05/18 -
Price 4.16 3.98 4.82 4.42 5.00 5.45 5.80 -
P/RPS 2.70 2.56 3.11 2.96 3.53 3.84 3.99 -22.90%
P/EPS 16.72 14.97 14.03 14.31 29.15 30.84 21.38 -15.10%
EY 5.98 6.68 7.13 6.99 3.43 3.24 4.68 17.73%
DY 2.56 2.01 0.00 1.81 1.60 1.47 0.00 -
P/NAPS 1.49 1.43 1.74 1.60 1.92 2.11 2.14 -21.42%

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