[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 40.46%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 493,551 315,365 161,051 583,616 417,502 279,069 141,900 129.38%
PBT 157,791 108,542 67,977 200,979 140,263 91,333 54,068 104.08%
Tax -48,652 -34,150 -17,382 -51,140 -33,582 -21,261 -13,931 130.01%
NP 109,139 74,392 50,595 149,839 106,681 70,072 40,137 94.69%
-
NP to SH 109,139 74,392 50,595 149,839 106,681 70,072 40,137 94.69%
-
Tax Rate 30.83% 31.46% 25.57% 25.45% 23.94% 23.28% 25.77% -
Total Cost 384,412 240,973 110,456 433,777 310,821 208,997 101,763 142.35%
-
Net Worth 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1.99%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 46,000 27,600 - 82,800 55,200 27,600 - -
Div Payout % 42.15% 37.10% - 55.26% 51.74% 39.39% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1.99%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 22.11% 23.59% 31.42% 25.67% 25.55% 25.11% 28.29% -
ROE 9.15% 6.33% 4.19% 12.95% 9.35% 6.19% 3.47% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 107.29 68.56 35.01 126.87 90.76 60.67 30.85 129.37%
EPS 23.73 16.17 11.00 32.57 23.19 15.24 8.73 94.65%
DPS 10.00 6.00 0.00 18.00 12.00 6.00 0.00 -
NAPS 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 2.516 1.99%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 107.29 68.56 35.01 126.87 90.76 60.67 30.85 129.37%
EPS 23.73 16.17 11.00 32.57 23.19 15.24 8.73 94.65%
DPS 10.00 6.00 0.00 18.00 12.00 6.00 0.00 -
NAPS 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 2.516 1.99%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 5.89 6.07 6.15 6.28 6.65 7.00 6.82 -
P/RPS 5.49 8.85 17.57 4.95 7.33 11.54 22.11 -60.46%
P/EPS 24.83 37.53 55.91 19.28 28.67 45.95 78.16 -53.40%
EY 4.03 2.66 1.79 5.19 3.49 2.18 1.28 114.66%
DY 1.70 0.99 0.00 2.87 1.80 0.86 0.00 -
P/NAPS 2.27 2.37 2.34 2.50 2.68 2.84 2.71 -11.13%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 26/05/16 -
Price 6.05 5.96 6.31 6.03 6.28 6.80 7.00 -
P/RPS 5.64 8.69 18.02 4.75 6.92 11.21 22.69 -60.43%
P/EPS 25.50 36.85 57.37 18.51 27.08 44.64 80.23 -53.39%
EY 3.92 2.71 1.74 5.40 3.69 2.24 1.25 114.09%
DY 1.65 1.01 0.00 2.99 1.91 0.88 0.00 -
P/NAPS 2.33 2.33 2.40 2.40 2.53 2.76 2.78 -11.09%

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