[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 54.87%
YoY- 50.48%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 177,709 716,420 531,969 358,009 178,384 686,141 488,075 -48.97%
PBT 47,193 179,032 129,672 85,322 51,696 201,862 96,414 -37.86%
Tax -16,124 -49,733 -43,817 -24,156 -12,200 -59,818 -37,232 -42.73%
NP 31,069 129,299 85,855 61,166 39,496 142,044 59,182 -34.89%
-
NP to SH 31,069 129,299 85,855 61,166 39,496 142,044 59,182 -34.89%
-
Tax Rate 34.17% 27.78% 33.79% 28.31% 23.60% 29.63% 38.62% -
Total Cost 146,640 587,121 446,114 296,843 138,888 544,097 428,893 -51.07%
-
Net Worth 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 8.27%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 55,200 36,800 18,400 - 36,800 27,600 -
Div Payout % - 42.69% 42.86% 30.08% - 25.91% 46.64% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 8.27%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 17.48% 18.05% 16.14% 17.09% 22.14% 20.70% 12.13% -
ROE 2.30% 9.72% 6.68% 4.78% 3.09% 11.15% 4.93% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.63 155.74 115.65 77.83 38.78 149.16 106.10 -48.98%
EPS 6.75 28.11 18.67 13.30 8.59 30.88 12.87 -34.93%
DPS 0.00 12.00 8.00 4.00 0.00 8.00 6.00 -
NAPS 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 8.27%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 38.63 155.74 115.65 77.83 38.78 149.16 106.10 -48.98%
EPS 6.75 28.11 18.67 13.30 8.59 30.88 12.87 -34.93%
DPS 0.00 12.00 8.00 4.00 0.00 8.00 6.00 -
NAPS 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 8.27%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.83 4.45 3.75 4.90 4.75 4.50 5.23 -
P/RPS 9.91 2.86 3.24 6.30 12.25 3.02 4.93 59.20%
P/EPS 56.71 15.83 20.09 36.85 55.32 14.57 40.65 24.82%
EY 1.76 6.32 4.98 2.71 1.81 6.86 2.46 -19.99%
DY 0.00 2.70 2.13 0.82 0.00 1.78 1.15 -
P/NAPS 1.30 1.54 1.34 1.76 1.71 1.63 2.01 -25.19%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 -
Price 4.35 4.65 4.16 3.98 4.82 4.42 5.00 -
P/RPS 11.26 2.99 3.60 5.11 12.43 2.96 4.71 78.69%
P/EPS 64.41 16.54 22.29 29.93 56.14 14.31 38.86 40.01%
EY 1.55 6.04 4.49 3.34 1.78 6.99 2.57 -28.59%
DY 0.00 2.58 1.92 1.01 0.00 1.81 1.20 -
P/NAPS 1.48 1.61 1.49 1.43 1.74 1.60 1.92 -15.91%

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