[BIPORT] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 28.56%
YoY- 31.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 176,324 187,893 200,860 198,130 194,164 198,105 189,300 -4.63%
PBT 28,557 31,642 47,522 44,846 29,419 56,225 34,098 -11.17%
Tax -4,807 -9,163 -11,811 -16,188 -7,128 -15,161 262,711 -
NP 23,750 22,479 35,711 28,658 22,291 41,064 296,809 -81.51%
-
NP to SH 23,750 22,479 35,711 28,658 22,291 41,064 296,809 -81.51%
-
Tax Rate 16.83% 28.96% 24.85% 36.10% 24.23% 26.96% -770.46% -
Total Cost 152,574 165,414 165,149 169,472 171,873 157,041 -107,509 -
-
Net Worth 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 3.27%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 13,800 13,800 13,800 13,800 13,800 23,000 13,800 0.00%
Div Payout % 58.11% 61.39% 38.64% 48.15% 61.91% 56.01% 4.65% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 3.27%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 13.47% 11.96% 17.78% 14.46% 11.48% 20.73% 156.79% -
ROE 1.34% 1.27% 2.04% 1.65% 1.30% 2.39% 17.56% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 38.33 40.85 43.67 43.07 42.21 43.07 41.15 -4.63%
EPS 5.16 4.89 7.76 6.23 4.85 8.93 64.52 -81.52%
DPS 3.00 3.00 3.00 3.00 3.00 5.00 3.00 0.00%
NAPS 3.856 3.833 3.8136 3.7656 3.7326 3.7336 3.6746 3.27%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 38.33 40.85 43.67 43.07 42.21 43.07 41.15 -4.63%
EPS 5.16 4.89 7.76 6.23 4.85 8.93 64.52 -81.52%
DPS 3.00 3.00 3.00 3.00 3.00 5.00 3.00 0.00%
NAPS 3.856 3.833 3.8136 3.7656 3.7326 3.7336 3.6746 3.27%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 5.06 5.01 4.80 5.21 5.39 5.20 4.70 -
P/RPS 13.20 12.27 10.99 12.10 12.77 12.07 11.42 10.16%
P/EPS 98.00 102.52 61.83 83.63 111.23 58.25 7.28 468.58%
EY 1.02 0.98 1.62 1.20 0.90 1.72 13.73 -82.41%
DY 0.59 0.60 0.62 0.58 0.56 0.96 0.64 -5.29%
P/NAPS 1.31 1.31 1.26 1.38 1.44 1.39 1.28 1.56%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 25/08/23 31/05/23 28/02/23 25/11/22 26/08/22 27/05/22 25/02/22 -
Price 5.15 5.00 5.20 4.90 5.20 5.25 4.90 -
P/RPS 13.44 12.24 11.91 11.38 12.32 12.19 11.91 8.41%
P/EPS 99.75 102.32 66.98 78.65 107.31 58.81 7.59 459.53%
EY 1.00 0.98 1.49 1.27 0.93 1.70 13.17 -82.15%
DY 0.58 0.60 0.58 0.61 0.58 0.95 0.61 -3.31%
P/NAPS 1.34 1.30 1.36 1.30 1.39 1.41 1.33 0.50%

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