[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 47.03%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 167,162 679,820 493,551 315,365 161,051 583,616 417,502 -45.70%
PBT 45,875 211,278 157,791 108,542 67,977 200,979 140,263 -52.56%
Tax -14,672 -58,028 -48,652 -34,150 -17,382 -51,140 -33,582 -42.45%
NP 31,203 153,250 109,139 74,392 50,595 149,839 106,681 -55.97%
-
NP to SH 31,203 153,250 109,139 74,392 50,595 149,839 106,681 -55.97%
-
Tax Rate 31.98% 27.47% 30.83% 31.46% 25.57% 25.45% 23.94% -
Total Cost 135,959 526,570 384,412 240,973 110,456 433,777 310,821 -42.40%
-
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 69,000 46,000 27,600 - 82,800 55,200 -
Div Payout % - 45.02% 42.15% 37.10% - 55.26% 51.74% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.67% 22.54% 22.11% 23.59% 31.42% 25.67% 25.55% -
ROE 2.51% 12.63% 9.15% 6.33% 4.19% 12.95% 9.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.34 147.79 107.29 68.56 35.01 126.87 90.76 -45.70%
EPS 6.78 33.32 23.73 16.17 11.00 32.57 23.19 -55.98%
DPS 0.00 15.00 10.00 6.00 0.00 18.00 12.00 -
NAPS 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 6.01%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.34 147.79 107.29 68.56 35.01 126.87 90.76 -45.70%
EPS 6.78 33.32 23.73 16.17 11.00 32.57 23.19 -55.98%
DPS 0.00 15.00 10.00 6.00 0.00 18.00 12.00 -
NAPS 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 6.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.90 5.95 5.89 6.07 6.15 6.28 6.65 -
P/RPS 16.24 4.03 5.49 8.85 17.57 4.95 7.33 70.03%
P/EPS 86.98 17.86 24.83 37.53 55.91 19.28 28.67 109.71%
EY 1.15 5.60 4.03 2.66 1.79 5.19 3.49 -52.32%
DY 0.00 2.52 1.70 0.99 0.00 2.87 1.80 -
P/NAPS 2.18 2.26 2.27 2.37 2.34 2.50 2.68 -12.87%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 -
Price 5.80 5.90 6.05 5.96 6.31 6.03 6.28 -
P/RPS 15.96 3.99 5.64 8.69 18.02 4.75 6.92 74.65%
P/EPS 85.50 17.71 25.50 36.85 57.37 18.51 27.08 115.36%
EY 1.17 5.65 3.92 2.71 1.74 5.40 3.69 -53.53%
DY 0.00 2.54 1.65 1.01 0.00 2.99 1.91 -
P/NAPS 2.14 2.24 2.33 2.33 2.40 2.40 2.53 -10.56%

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