[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 72.29%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 270,093 131,059 529,778 392,774 260,208 136,867 506,209 -34.29%
PBT 97,557 52,206 188,173 138,595 88,280 55,340 178,571 -33.24%
Tax -26,086 -11,175 -30,468 -34,378 -27,792 -18,942 -32,183 -13.09%
NP 71,471 41,031 157,705 104,217 60,488 36,398 146,388 -38.07%
-
NP to SH 71,471 41,031 157,705 104,217 60,488 36,398 146,388 -38.07%
-
Tax Rate 26.74% 21.41% 16.19% 24.80% 31.48% 34.23% 18.02% -
Total Cost 198,622 90,028 372,073 288,557 199,720 100,469 359,821 -32.78%
-
Net Worth 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 693,001 656,541 45.41%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 27,596 - 103,500 64,042 34,500 - 89,992 -54.62%
Div Payout % 38.61% - 65.63% 61.45% 57.04% - 61.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 693,001 656,541 45.41%
NOSH 459,935 460,000 460,000 426,947 460,000 399,978 399,964 9.78%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 26.46% 31.31% 29.77% 26.53% 23.25% 26.59% 28.92% -
ROE 6.22% 3.47% 14.62% 9.84% 5.14% 5.25% 22.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.72 28.49 115.17 92.00 56.57 34.22 126.56 -40.15%
EPS 15.54 8.92 36.23 24.41 14.74 9.10 36.60 -43.59%
DPS 6.00 0.00 22.50 15.00 7.50 0.00 22.50 -58.67%
NAPS 2.4993 2.5721 2.345 2.4816 2.5604 1.7326 1.6415 32.45%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.72 28.49 115.17 85.39 56.57 29.75 110.05 -34.29%
EPS 15.54 8.92 36.23 22.66 14.74 7.91 31.82 -38.06%
DPS 6.00 0.00 22.50 13.92 7.50 0.00 19.56 -54.61%
NAPS 2.499 2.5721 2.345 2.3033 2.5604 1.5065 1.4273 45.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.25 7.41 7.50 7.72 7.18 7.00 7.00 -
P/RPS 12.35 26.01 6.51 8.39 12.69 20.46 5.53 71.10%
P/EPS 46.66 83.07 21.88 31.63 54.60 76.92 19.13 81.49%
EY 2.14 1.20 4.57 3.16 1.83 1.30 5.23 -44.97%
DY 0.83 0.00 3.00 1.94 1.04 0.00 3.21 -59.51%
P/NAPS 2.90 2.88 3.20 3.11 2.80 4.04 4.26 -22.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 -
Price 7.10 7.35 7.50 7.55 7.78 7.20 7.00 -
P/RPS 12.09 25.80 6.51 8.21 13.75 21.04 5.53 68.69%
P/EPS 45.69 82.40 21.88 30.93 59.17 79.12 19.13 78.96%
EY 2.19 1.21 4.57 3.23 1.69 1.26 5.23 -44.11%
DY 0.85 0.00 3.00 1.99 0.96 0.00 3.21 -58.86%
P/NAPS 2.84 2.86 3.20 3.04 3.04 4.16 4.26 -23.74%

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