[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -72.19%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 716,420 531,969 358,009 178,384 686,141 488,075 326,106 68.75%
PBT 179,032 129,672 85,322 51,696 201,862 96,414 61,847 102.72%
Tax -49,733 -43,817 -24,156 -12,200 -59,818 -37,232 -21,201 76.27%
NP 129,299 85,855 61,166 39,496 142,044 59,182 40,646 115.84%
-
NP to SH 129,299 85,855 61,166 39,496 142,044 59,182 40,646 115.84%
-
Tax Rate 27.78% 33.79% 28.31% 23.60% 29.63% 38.62% 34.28% -
Total Cost 587,121 446,114 296,843 138,888 544,097 428,893 285,460 61.51%
-
Net Worth 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 7.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 55,200 36,800 18,400 - 36,800 27,600 18,400 107.59%
Div Payout % 42.69% 42.86% 30.08% - 25.91% 46.64% 45.27% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 7.65%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 18.05% 16.14% 17.09% 22.14% 20.70% 12.13% 12.46% -
ROE 9.72% 6.68% 4.78% 3.09% 11.15% 4.93% 3.41% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 155.74 115.65 77.83 38.78 149.16 106.10 70.89 68.75%
EPS 28.11 18.67 13.30 8.59 30.88 12.87 8.83 115.94%
DPS 12.00 8.00 4.00 0.00 8.00 6.00 4.00 107.59%
NAPS 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 7.65%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 155.74 115.65 77.83 38.78 149.16 106.10 70.89 68.75%
EPS 28.11 18.67 13.30 8.59 30.88 12.87 8.83 115.94%
DPS 12.00 8.00 4.00 0.00 8.00 6.00 4.00 107.59%
NAPS 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 7.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.45 3.75 4.90 4.75 4.50 5.23 5.52 -
P/RPS 2.86 3.24 6.30 12.25 3.02 4.93 7.79 -48.63%
P/EPS 15.83 20.09 36.85 55.32 14.57 40.65 62.47 -59.85%
EY 6.32 4.98 2.71 1.81 6.86 2.46 1.60 149.25%
DY 2.70 2.13 0.82 0.00 1.78 1.15 0.72 140.79%
P/NAPS 1.54 1.34 1.76 1.71 1.63 2.01 2.13 -19.39%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 28/08/18 -
Price 4.65 4.16 3.98 4.82 4.42 5.00 5.45 -
P/RPS 2.99 3.60 5.11 12.43 2.96 4.71 7.69 -46.63%
P/EPS 16.54 22.29 29.93 56.14 14.31 38.86 61.68 -58.31%
EY 6.04 4.49 3.34 1.78 6.99 2.57 1.62 139.86%
DY 2.58 1.92 1.01 0.00 1.81 1.20 0.73 131.49%
P/NAPS 1.61 1.49 1.43 1.74 1.60 1.92 2.11 -16.45%

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