[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 310.34%
YoY- 289.26%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 787,198 784,538 792,420 728,387 718,781 733,818 739,200 4.27%
PBT 173,988 171,288 224,900 126,315 122,956 134,662 149,592 10.58%
Tax -51,304 -44,578 -60,644 236,876 -34,446 -45,418 -50,792 0.67%
NP 122,684 126,710 164,256 363,191 88,509 89,244 98,800 15.51%
-
NP to SH 122,684 126,710 164,256 363,191 88,509 89,244 98,800 15.51%
-
Tax Rate 29.49% 26.03% 26.96% -187.53% 28.01% 33.73% 33.95% -
Total Cost 664,514 657,828 628,164 365,196 630,272 644,574 640,400 2.49%
-
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 67,466 73,600 92,000 55,200 55,200 55,200 55,200 14.29%
Div Payout % 54.99% 58.09% 56.01% 15.20% 62.37% 61.85% 55.87% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.58% 16.15% 20.73% 49.86% 12.31% 12.16% 13.37% -
ROE 7.08% 7.38% 9.56% 21.49% 6.29% 6.38% 7.09% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 171.13 170.55 172.27 158.35 156.26 159.53 160.70 4.27%
EPS 26.67 27.54 35.72 78.95 19.24 19.40 21.48 15.50%
DPS 14.67 16.00 20.00 12.00 12.00 12.00 12.00 14.31%
NAPS 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 15.61%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 171.13 170.55 172.27 158.35 156.26 159.53 160.70 4.27%
EPS 26.67 27.54 35.72 78.95 19.24 19.40 21.48 15.50%
DPS 14.67 16.00 20.00 12.00 12.00 12.00 12.00 14.31%
NAPS 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 15.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.21 5.39 5.20 4.70 4.38 4.35 4.18 -
P/RPS 3.04 3.16 3.02 2.97 2.80 2.73 2.60 10.97%
P/EPS 19.53 19.57 14.56 5.95 22.76 22.42 19.46 0.23%
EY 5.12 5.11 6.87 16.80 4.39 4.46 5.14 -0.25%
DY 2.82 2.97 3.85 2.55 2.74 2.76 2.87 -1.16%
P/NAPS 1.38 1.44 1.39 1.28 1.43 1.43 1.38 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 27/05/21 -
Price 4.90 5.20 5.25 4.90 4.70 4.58 4.20 -
P/RPS 2.86 3.05 3.05 3.09 3.01 2.87 2.61 6.28%
P/EPS 18.37 18.88 14.70 6.21 24.43 23.61 19.55 -4.06%
EY 5.44 5.30 6.80 16.11 4.09 4.24 5.11 4.25%
DY 2.99 3.08 3.81 2.45 2.55 2.62 2.86 3.00%
P/NAPS 1.30 1.39 1.41 1.33 1.54 1.51 1.39 -4.36%

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