[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.97%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 707,312 520,904 342,856 177,709 716,420 531,969 358,009 57.12%
PBT 126,666 98,757 63,558 47,193 179,032 129,672 85,322 29.98%
Tax -33,364 -30,325 -21,900 -16,124 -49,733 -43,817 -24,156 23.90%
NP 93,302 68,432 41,658 31,069 129,299 85,855 61,166 32.34%
-
NP to SH 93,302 68,432 41,658 31,069 129,299 85,855 61,166 32.34%
-
Tax Rate 26.34% 30.71% 34.46% 34.17% 27.78% 33.79% 28.31% -
Total Cost 614,010 452,472 301,198 146,640 587,121 446,114 296,843 61.98%
-
Net Worth 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 4.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 46,000 36,800 18,400 - 55,200 36,800 18,400 83.69%
Div Payout % 49.30% 53.78% 44.17% - 42.69% 42.86% 30.08% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 4.99%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.19% 13.14% 12.15% 17.48% 18.05% 16.14% 17.09% -
ROE 6.77% 4.99% 3.08% 2.30% 9.72% 6.68% 4.78% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 153.76 113.24 74.53 38.63 155.74 115.65 77.83 57.12%
EPS 20.28 14.87 9.05 6.75 28.11 18.67 13.30 32.30%
DPS 10.00 8.00 4.00 0.00 12.00 8.00 4.00 83.69%
NAPS 2.9944 2.9803 2.9421 2.9391 2.8915 2.7959 2.7823 4.99%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 153.76 113.24 74.53 38.63 155.74 115.65 77.83 57.12%
EPS 20.28 14.87 9.05 6.75 28.11 18.67 13.30 32.30%
DPS 10.00 8.00 4.00 0.00 12.00 8.00 4.00 83.69%
NAPS 2.9944 2.9803 2.9421 2.9391 2.8915 2.7959 2.7823 4.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.83 3.70 4.20 3.83 4.45 3.75 4.90 -
P/RPS 2.49 3.27 5.64 9.91 2.86 3.24 6.30 -45.99%
P/EPS 18.88 24.87 46.38 56.71 15.83 20.09 36.85 -35.84%
EY 5.30 4.02 2.16 1.76 6.32 4.98 2.71 56.07%
DY 2.61 2.16 0.95 0.00 2.70 2.13 0.82 115.62%
P/NAPS 1.28 1.24 1.43 1.30 1.54 1.34 1.76 -19.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 19/05/20 28/02/20 29/11/19 28/08/19 -
Price 4.15 3.91 3.95 4.35 4.65 4.16 3.98 -
P/RPS 2.70 3.45 5.30 11.26 2.99 3.60 5.11 -34.51%
P/EPS 20.46 26.28 43.62 64.41 16.54 22.29 29.93 -22.30%
EY 4.89 3.80 2.29 1.55 6.04 4.49 3.34 28.78%
DY 2.41 2.05 1.01 0.00 2.58 1.92 1.01 78.09%
P/NAPS 1.39 1.31 1.34 1.48 1.61 1.49 1.43 -1.86%

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