[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 105.65%
YoY- -27.03%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 208,673 765,583 550,743 364,218 187,893 791,258 590,399 -49.97%
PBT 57,859 158,901 104,982 60,202 31,642 178,012 130,491 -41.82%
Tax -13,151 -33,840 -26,260 -13,973 -9,163 -50,288 -38,478 -51.08%
NP 44,708 125,061 78,722 46,229 22,479 127,724 92,013 -38.16%
-
NP to SH 44,708 125,061 78,722 46,229 22,479 127,724 92,013 -38.16%
-
Tax Rate 22.73% 21.30% 25.01% 23.21% 28.96% 28.25% 29.49% -
Total Cost 163,965 640,522 472,021 317,989 165,414 663,534 498,386 -52.31%
-
Net Worth 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 4.71%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 13,800 55,200 41,400 27,600 13,800 64,400 50,600 -57.91%
Div Payout % 30.87% 44.14% 52.59% 59.70% 61.39% 50.42% 54.99% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,856,237 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 4.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 21.42% 16.34% 14.29% 12.69% 11.96% 16.14% 15.58% -
ROE 2.41% 6.85% 4.39% 2.61% 1.27% 7.28% 5.31% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 45.36 166.43 119.73 79.18 40.85 172.01 128.35 -49.98%
EPS 9.72 27.19 17.11 10.05 4.89 27.77 20.00 -38.15%
DPS 3.00 12.00 9.00 6.00 3.00 14.00 11.00 -57.91%
NAPS 4.0353 3.9678 3.8967 3.856 3.833 3.8136 3.7656 4.71%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 45.36 166.43 119.73 79.18 40.85 172.01 128.35 -49.98%
EPS 9.72 27.19 17.11 10.05 4.89 27.77 20.00 -38.15%
DPS 3.00 12.00 9.00 6.00 3.00 14.00 11.00 -57.91%
NAPS 4.0353 3.9678 3.8967 3.856 3.833 3.8136 3.7656 4.71%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 5.70 5.14 5.05 5.06 5.01 4.80 5.21 -
P/RPS 12.57 3.09 4.22 6.39 12.27 2.79 4.06 112.27%
P/EPS 58.65 18.91 29.51 50.35 102.52 17.29 26.05 71.69%
EY 1.71 5.29 3.39 1.99 0.98 5.78 3.84 -41.65%
DY 0.53 2.33 1.78 1.19 0.60 2.92 2.11 -60.15%
P/NAPS 1.41 1.30 1.30 1.31 1.31 1.26 1.38 1.44%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 30/05/24 29/02/24 24/11/23 25/08/23 31/05/23 28/02/23 25/11/22 -
Price 6.25 5.65 5.22 5.15 5.00 5.20 4.90 -
P/RPS 13.78 3.39 4.36 6.50 12.24 3.02 3.82 135.02%
P/EPS 64.31 20.78 30.50 51.24 102.32 18.73 24.50 90.17%
EY 1.56 4.81 3.28 1.95 0.98 5.34 4.08 -47.28%
DY 0.48 2.12 1.72 1.17 0.60 2.69 2.24 -64.15%
P/NAPS 1.55 1.42 1.34 1.34 1.30 1.36 1.30 12.42%

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