[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.77%
YoY- -3.0%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 392,269 198,105 728,387 539,086 366,909 184,800 707,312 -32.57%
PBT 85,644 56,225 126,315 92,217 67,331 37,398 126,666 -23.01%
Tax -22,289 -15,161 236,876 -25,835 -22,709 -12,698 -33,364 -23.63%
NP 63,355 41,064 363,191 66,382 44,622 24,700 93,302 -22.79%
-
NP to SH 63,355 41,064 363,191 66,382 44,622 24,700 93,302 -22.79%
-
Tax Rate 26.03% 26.96% -187.53% 28.02% 33.73% 33.95% 26.34% -
Total Cost 328,914 157,041 365,196 472,704 322,287 160,100 614,010 -34.11%
-
Net Worth 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 15.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 36,800 23,000 55,200 41,400 27,600 13,800 46,000 -13.85%
Div Payout % 58.09% 56.01% 15.20% 62.37% 61.85% 55.87% 49.30% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 15.87%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 16.15% 20.73% 49.86% 12.31% 12.16% 13.37% 13.19% -
ROE 3.69% 2.39% 21.49% 4.72% 3.19% 1.77% 6.77% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 85.28 43.07 158.35 117.19 79.76 40.17 153.76 -32.56%
EPS 13.77 8.93 78.95 14.43 9.70 5.37 20.28 -22.80%
DPS 8.00 5.00 12.00 9.00 6.00 3.00 10.00 -13.85%
NAPS 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 2.9944 15.87%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 85.28 43.07 158.35 117.19 79.76 40.17 153.76 -32.56%
EPS 13.77 8.93 78.95 14.43 9.70 5.37 20.28 -22.80%
DPS 8.00 5.00 12.00 9.00 6.00 3.00 10.00 -13.85%
NAPS 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 2.9944 15.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.39 5.20 4.70 4.38 4.35 4.18 3.83 -
P/RPS 6.32 12.07 2.97 3.74 5.45 10.40 2.49 86.38%
P/EPS 39.14 58.25 5.95 30.35 44.84 77.85 18.88 62.80%
EY 2.56 1.72 16.80 3.29 2.23 1.28 5.30 -38.52%
DY 1.48 0.96 2.55 2.05 1.38 0.72 2.61 -31.56%
P/NAPS 1.44 1.39 1.28 1.43 1.43 1.38 1.28 8.19%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 27/05/21 26/02/21 -
Price 5.20 5.25 4.90 4.70 4.58 4.20 4.15 -
P/RPS 6.10 12.19 3.09 4.01 5.74 10.45 2.70 72.43%
P/EPS 37.76 58.81 6.21 32.57 47.21 78.22 20.46 50.62%
EY 2.65 1.70 16.11 3.07 2.12 1.28 4.89 -33.60%
DY 1.54 0.95 2.45 1.91 1.31 0.71 2.41 -25.87%
P/NAPS 1.39 1.41 1.33 1.54 1.51 1.39 1.39 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