[BIPORT] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 22.29%
YoY- 25.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 154,314 161,051 166,115 138,431 137,169 141,900 151,031 1.44%
PBT 40,565 67,977 60,715 48,930 37,265 54,068 50,313 -13.38%
Tax -16,768 -17,382 -17,557 -12,321 -7,330 -13,931 -8,276 60.18%
NP 23,797 50,595 43,158 36,609 29,935 40,137 42,037 -31.59%
-
NP to SH 23,797 50,595 43,158 36,609 29,935 40,137 42,037 -31.59%
-
Tax Rate 41.34% 25.57% 28.92% 25.18% 19.67% 25.77% 16.45% -
Total Cost 130,517 110,456 122,957 101,822 107,234 101,763 108,994 12.77%
-
Net Worth 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 3.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 27,600 - 27,600 27,600 27,600 - 27,600 0.00%
Div Payout % 115.98% - 63.95% 75.39% 92.20% - 65.66% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 3.47%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 15.42% 31.42% 25.98% 26.45% 21.82% 28.29% 27.83% -
ROE 2.02% 4.19% 3.73% 3.21% 2.64% 3.47% 3.76% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.55 35.01 36.11 30.09 29.82 30.85 32.83 1.45%
EPS 5.17 11.00 9.38 7.96 6.51 8.73 9.14 -31.62%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 2.5562 2.6245 2.5145 2.4806 2.4611 2.516 2.4287 3.47%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 33.55 35.01 36.11 30.09 29.82 30.85 32.83 1.45%
EPS 5.17 11.00 9.38 7.96 6.51 8.73 9.14 -31.62%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 6.00 0.00%
NAPS 2.5562 2.6245 2.5145 2.4806 2.4611 2.516 2.4287 3.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.07 6.15 6.28 6.65 7.00 6.82 7.18 -
P/RPS 18.09 17.57 17.39 22.10 23.47 22.11 21.87 -11.89%
P/EPS 117.33 55.91 66.94 83.56 107.57 78.16 78.57 30.67%
EY 0.85 1.79 1.49 1.20 0.93 1.28 1.27 -23.50%
DY 0.99 0.00 0.96 0.90 0.86 0.00 0.84 11.58%
P/NAPS 2.37 2.34 2.50 2.68 2.84 2.71 2.96 -13.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 26/05/16 26/02/16 -
Price 5.96 6.31 6.03 6.28 6.80 7.00 7.10 -
P/RPS 17.77 18.02 16.70 20.87 22.80 22.69 21.62 -12.26%
P/EPS 115.21 57.37 64.27 78.91 104.49 80.23 77.69 30.07%
EY 0.87 1.74 1.56 1.27 0.96 1.25 1.29 -23.11%
DY 1.01 0.00 1.00 0.96 0.88 0.00 0.85 12.19%
P/NAPS 2.33 2.40 2.40 2.53 2.76 2.78 2.92 -13.98%

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