[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.23%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,820 493,551 315,365 161,051 583,616 417,502 279,069 80.75%
PBT 211,278 157,791 108,542 67,977 200,979 140,263 91,333 74.64%
Tax -58,028 -48,652 -34,150 -17,382 -51,140 -33,582 -21,261 94.94%
NP 153,250 109,139 74,392 50,595 149,839 106,681 70,072 68.24%
-
NP to SH 153,250 109,139 74,392 50,595 149,839 106,681 70,072 68.24%
-
Tax Rate 27.47% 30.83% 31.46% 25.57% 25.45% 23.94% 23.28% -
Total Cost 526,570 384,412 240,973 110,456 433,777 310,821 208,997 84.84%
-
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 69,000 46,000 27,600 - 82,800 55,200 27,600 83.89%
Div Payout % 45.02% 42.15% 37.10% - 55.26% 51.74% 39.39% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.54% 22.11% 23.59% 31.42% 25.67% 25.55% 25.11% -
ROE 12.63% 9.15% 6.33% 4.19% 12.95% 9.35% 6.19% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.79 107.29 68.56 35.01 126.87 90.76 60.67 80.74%
EPS 33.32 23.73 16.17 11.00 32.57 23.19 15.24 68.21%
DPS 15.00 10.00 6.00 0.00 18.00 12.00 6.00 83.89%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.79 107.29 68.56 35.01 126.87 90.76 60.67 80.74%
EPS 33.32 23.73 16.17 11.00 32.57 23.19 15.24 68.21%
DPS 15.00 10.00 6.00 0.00 18.00 12.00 6.00 83.89%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.95 5.89 6.07 6.15 6.28 6.65 7.00 -
P/RPS 4.03 5.49 8.85 17.57 4.95 7.33 11.54 -50.31%
P/EPS 17.86 24.83 37.53 55.91 19.28 28.67 45.95 -46.64%
EY 5.60 4.03 2.66 1.79 5.19 3.49 2.18 87.24%
DY 2.52 1.70 0.99 0.00 2.87 1.80 0.86 104.37%
P/NAPS 2.26 2.27 2.37 2.34 2.50 2.68 2.84 -14.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 -
Price 5.90 6.05 5.96 6.31 6.03 6.28 6.80 -
P/RPS 3.99 5.64 8.69 18.02 4.75 6.92 11.21 -49.68%
P/EPS 17.71 25.50 36.85 57.37 18.51 27.08 44.64 -45.91%
EY 5.65 3.92 2.71 1.74 5.40 3.69 2.24 84.98%
DY 2.54 1.65 1.01 0.00 2.99 1.91 0.88 102.33%
P/NAPS 2.24 2.33 2.33 2.40 2.40 2.53 2.76 -12.95%

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