[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -73.53%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 728,387 539,086 366,909 184,800 707,312 520,904 342,856 65.03%
PBT 126,315 92,217 67,331 37,398 126,666 98,757 63,558 57.87%
Tax 236,876 -25,835 -22,709 -12,698 -33,364 -30,325 -21,900 -
NP 363,191 66,382 44,622 24,700 93,302 68,432 41,658 321.93%
-
NP to SH 363,191 66,382 44,622 24,700 93,302 68,432 41,658 321.93%
-
Tax Rate -187.53% 28.02% 33.73% 33.95% 26.34% 30.71% 34.46% -
Total Cost 365,196 472,704 322,287 160,100 614,010 452,472 301,198 13.66%
-
Net Worth 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 15.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 55,200 41,400 27,600 13,800 46,000 36,800 18,400 107.59%
Div Payout % 15.20% 62.37% 61.85% 55.87% 49.30% 53.78% 44.17% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 15.92%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 49.86% 12.31% 12.16% 13.37% 13.19% 13.14% 12.15% -
ROE 21.49% 4.72% 3.19% 1.77% 6.77% 4.99% 3.08% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.35 117.19 79.76 40.17 153.76 113.24 74.53 65.04%
EPS 78.95 14.43 9.70 5.37 20.28 14.87 9.05 322.10%
DPS 12.00 9.00 6.00 3.00 10.00 8.00 4.00 107.59%
NAPS 3.6746 3.0588 3.0415 3.0283 2.9944 2.9803 2.9421 15.92%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 158.35 117.19 79.76 40.17 153.76 113.24 74.53 65.04%
EPS 78.95 14.43 9.70 5.37 20.28 14.87 9.05 322.10%
DPS 12.00 9.00 6.00 3.00 10.00 8.00 4.00 107.59%
NAPS 3.6746 3.0588 3.0415 3.0283 2.9944 2.9803 2.9421 15.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.70 4.38 4.35 4.18 3.83 3.70 4.20 -
P/RPS 2.97 3.74 5.45 10.40 2.49 3.27 5.64 -34.71%
P/EPS 5.95 30.35 44.84 77.85 18.88 24.87 46.38 -74.46%
EY 16.80 3.29 2.23 1.28 5.30 4.02 2.16 291.09%
DY 2.55 2.05 1.38 0.72 2.61 2.16 0.95 92.79%
P/NAPS 1.28 1.43 1.43 1.38 1.28 1.24 1.43 -7.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 26/08/21 27/05/21 26/02/21 26/11/20 28/08/20 -
Price 4.90 4.70 4.58 4.20 4.15 3.91 3.95 -
P/RPS 3.09 4.01 5.74 10.45 2.70 3.45 5.30 -30.14%
P/EPS 6.21 32.57 47.21 78.22 20.46 26.28 43.62 -72.63%
EY 16.11 3.07 2.12 1.28 4.89 3.80 2.29 265.84%
DY 2.45 1.91 1.31 0.71 2.41 2.05 1.01 80.24%
P/NAPS 1.33 1.54 1.51 1.39 1.39 1.31 1.34 -0.49%

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