[BIPORT] QoQ Quarter Result on 30-Jun-2017 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -52.97%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 167,162 186,270 178,185 154,314 161,051 166,115 138,431 13.41%
PBT 45,875 53,487 49,249 40,565 67,977 60,715 48,930 -4.21%
Tax -14,672 -9,376 -14,502 -16,768 -17,382 -17,557 -12,321 12.35%
NP 31,203 44,111 34,747 23,797 50,595 43,158 36,609 -10.11%
-
NP to SH 31,203 44,111 34,747 23,797 50,595 43,158 36,609 -10.11%
-
Tax Rate 31.98% 17.53% 29.45% 41.34% 25.57% 28.92% 25.18% -
Total Cost 135,959 142,159 143,438 130,517 110,456 122,957 101,822 21.27%
-
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 23,000 18,400 27,600 - 27,600 27,600 -
Div Payout % - 52.14% 52.95% 115.98% - 63.95% 75.39% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.67% 23.68% 19.50% 15.42% 31.42% 25.98% 26.45% -
ROE 2.51% 3.64% 2.91% 2.02% 4.19% 3.73% 3.21% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.34 40.49 38.74 33.55 35.01 36.11 30.09 13.42%
EPS 6.78 9.59 7.55 5.17 11.00 9.38 7.96 -10.15%
DPS 0.00 5.00 4.00 6.00 0.00 6.00 6.00 -
NAPS 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 6.01%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.34 40.49 38.74 33.55 35.01 36.11 30.09 13.42%
EPS 6.78 9.59 7.55 5.17 11.00 9.38 7.96 -10.15%
DPS 0.00 5.00 4.00 6.00 0.00 6.00 6.00 -
NAPS 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 6.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.90 5.95 5.89 6.07 6.15 6.28 6.65 -
P/RPS 16.24 14.69 15.21 18.09 17.57 17.39 22.10 -18.58%
P/EPS 86.98 62.05 77.98 117.33 55.91 66.94 83.56 2.71%
EY 1.15 1.61 1.28 0.85 1.79 1.49 1.20 -2.79%
DY 0.00 0.84 0.68 0.99 0.00 0.96 0.90 -
P/NAPS 2.18 2.26 2.27 2.37 2.34 2.50 2.68 -12.87%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 -
Price 5.80 5.90 6.05 5.96 6.31 6.03 6.28 -
P/RPS 15.96 14.57 15.62 17.77 18.02 16.70 20.87 -16.38%
P/EPS 85.50 61.53 80.09 115.21 57.37 64.27 78.91 5.49%
EY 1.17 1.63 1.25 0.87 1.74 1.56 1.27 -5.32%
DY 0.00 0.85 0.66 1.01 0.00 1.00 0.96 -
P/NAPS 2.14 2.24 2.33 2.33 2.40 2.40 2.53 -10.56%

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