[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -82.4%
YoY- -45.26%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 765,583 550,743 364,218 187,893 791,258 590,399 392,269 55.98%
PBT 158,901 104,982 60,202 31,642 178,012 130,491 85,644 50.82%
Tax -33,840 -26,260 -13,973 -9,163 -50,288 -38,478 -22,289 31.99%
NP 125,061 78,722 46,229 22,479 127,724 92,013 63,355 57.16%
-
NP to SH 125,061 78,722 46,229 22,479 127,724 92,013 63,355 57.16%
-
Tax Rate 21.30% 25.01% 23.21% 28.96% 28.25% 29.49% 26.03% -
Total Cost 640,522 472,021 317,989 165,414 663,534 498,386 328,914 55.75%
-
Net Worth 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 4.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 55,200 41,400 27,600 13,800 64,400 50,600 36,800 30.94%
Div Payout % 44.14% 52.59% 59.70% 61.39% 50.42% 54.99% 58.09% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 4.14%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 16.34% 14.29% 12.69% 11.96% 16.14% 15.58% 16.15% -
ROE 6.85% 4.39% 2.61% 1.27% 7.28% 5.31% 3.69% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 166.43 119.73 79.18 40.85 172.01 128.35 85.28 55.97%
EPS 27.19 17.11 10.05 4.89 27.77 20.00 13.77 57.19%
DPS 12.00 9.00 6.00 3.00 14.00 11.00 8.00 30.94%
NAPS 3.9678 3.8967 3.856 3.833 3.8136 3.7656 3.7326 4.14%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 166.43 119.73 79.18 40.85 172.01 128.35 85.28 55.97%
EPS 27.19 17.11 10.05 4.89 27.77 20.00 13.77 57.19%
DPS 12.00 9.00 6.00 3.00 14.00 11.00 8.00 30.94%
NAPS 3.9678 3.8967 3.856 3.833 3.8136 3.7656 3.7326 4.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.14 5.05 5.06 5.01 4.80 5.21 5.39 -
P/RPS 3.09 4.22 6.39 12.27 2.79 4.06 6.32 -37.85%
P/EPS 18.91 29.51 50.35 102.52 17.29 26.05 39.14 -38.34%
EY 5.29 3.39 1.99 0.98 5.78 3.84 2.56 62.02%
DY 2.33 1.78 1.19 0.60 2.92 2.11 1.48 35.21%
P/NAPS 1.30 1.30 1.31 1.31 1.26 1.38 1.44 -6.57%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 24/11/23 25/08/23 31/05/23 28/02/23 25/11/22 26/08/22 -
Price 5.65 5.22 5.15 5.00 5.20 4.90 5.20 -
P/RPS 3.39 4.36 6.50 12.24 3.02 3.82 6.10 -32.33%
P/EPS 20.78 30.50 51.24 102.32 18.73 24.50 37.76 -32.77%
EY 4.81 3.28 1.95 0.98 5.34 4.08 2.65 48.63%
DY 2.12 1.72 1.17 0.60 2.69 2.24 1.54 23.67%
P/NAPS 1.42 1.34 1.34 1.30 1.36 1.30 1.39 1.42%

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