[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 51.91%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 279,069 141,900 547,356 396,324 265,536 133,645 552,265 -36.58%
PBT 91,333 54,068 168,475 118,159 76,967 47,100 192,706 -39.23%
Tax -21,261 -13,931 -40,906 -32,630 -20,666 -11,615 -49,435 -43.05%
NP 70,072 40,137 127,569 85,529 56,301 35,485 143,271 -37.95%
-
NP to SH 70,072 40,137 127,569 85,529 56,301 35,485 143,271 -37.95%
-
Tax Rate 23.28% 25.77% 24.28% 27.62% 26.85% 24.66% 25.65% -
Total Cost 208,997 101,763 419,787 310,795 209,235 98,160 408,994 -36.10%
-
Net Worth 1,132,106 1,157,360 1,117,201 1,165,225 1,153,818 1,204,694 1,167,469 -2.03%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 27,600 - 73,600 46,000 27,600 - 82,815 -51.96%
Div Payout % 39.39% - 57.69% 53.78% 49.02% - 57.80% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,132,106 1,157,360 1,117,201 1,165,225 1,153,818 1,204,694 1,167,469 -2.03%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,086 -0.01%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 25.11% 28.29% 23.31% 21.58% 21.20% 26.55% 25.94% -
ROE 6.19% 3.47% 11.42% 7.34% 4.88% 2.95% 12.27% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.67 30.85 118.99 86.16 57.73 29.05 120.03 -36.57%
EPS 15.24 8.73 27.73 18.59 12.24 7.71 31.14 -37.92%
DPS 6.00 0.00 16.00 10.00 6.00 0.00 18.00 -51.95%
NAPS 2.4611 2.516 2.4287 2.5331 2.5083 2.6189 2.5375 -2.01%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 60.67 30.85 118.99 86.16 57.73 29.05 120.06 -36.58%
EPS 15.24 8.73 27.73 18.59 12.24 7.71 31.15 -37.93%
DPS 6.00 0.00 16.00 10.00 6.00 0.00 18.00 -51.95%
NAPS 2.4611 2.516 2.4287 2.5331 2.5083 2.6189 2.538 -2.03%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.00 6.82 7.18 6.50 6.90 7.10 7.00 -
P/RPS 11.54 22.11 6.03 7.54 11.95 24.44 5.83 57.71%
P/EPS 45.95 78.16 25.89 34.96 56.38 92.04 22.48 61.13%
EY 2.18 1.28 3.86 2.86 1.77 1.09 4.45 -37.88%
DY 0.86 0.00 2.23 1.54 0.87 0.00 2.57 -51.83%
P/NAPS 2.84 2.71 2.96 2.57 2.75 2.71 2.76 1.92%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 26/05/16 26/02/16 09/11/15 25/08/15 29/05/15 16/02/15 -
Price 6.80 7.00 7.10 6.83 6.80 7.00 7.00 -
P/RPS 11.21 22.69 5.97 7.93 11.78 24.09 5.83 54.69%
P/EPS 44.64 80.23 25.60 36.73 55.56 90.74 22.48 58.05%
EY 2.24 1.25 3.91 2.72 1.80 1.10 4.45 -36.74%
DY 0.88 0.00 2.25 1.46 0.88 0.00 2.57 -51.08%
P/NAPS 2.76 2.78 2.92 2.70 2.71 2.67 2.76 0.00%

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