[BIPORT] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 6.99%
YoY- -30.61%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 130,788 131,891 133,645 148,761 133,411 139,034 131,059 -0.13%
PBT 41,193 29,868 47,100 51,355 43,794 45,351 52,206 -14.59%
Tax -11,964 -9,051 -11,615 -14,242 -9,107 -14,911 -11,175 4.64%
NP 29,229 20,817 35,485 37,113 34,687 30,440 41,031 -20.22%
-
NP to SH 29,229 20,817 35,485 37,113 34,687 30,440 41,031 -20.22%
-
Tax Rate 29.04% 30.30% 24.66% 27.73% 20.80% 32.88% 21.41% -
Total Cost 101,559 111,074 98,160 111,648 98,724 108,594 90,028 8.35%
-
Net Worth 1,165,225 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 1,183,165 -1.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 18,400 27,600 - 27,600 27,600 27,600 - -
Div Payout % 62.95% 132.58% - 74.37% 79.57% 90.67% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,165,225 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 1,183,165 -1.01%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 22.35% 15.78% 26.55% 24.95% 26.00% 21.89% 31.31% -
ROE 2.51% 1.80% 2.95% 3.18% 3.00% 2.65% 3.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.43 28.67 29.05 32.34 29.00 30.22 28.49 -0.14%
EPS 6.35 4.53 7.71 8.07 7.54 6.62 8.92 -20.25%
DPS 4.00 6.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 2.5721 -1.01%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 28.43 28.67 29.05 32.34 29.00 30.22 28.49 -0.14%
EPS 6.35 4.53 7.71 8.07 7.54 6.62 8.92 -20.25%
DPS 4.00 6.00 0.00 6.00 6.00 6.00 0.00 -
NAPS 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 2.5721 -1.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.50 6.90 7.10 7.00 7.00 7.25 7.41 -
P/RPS 22.86 24.07 24.44 21.65 24.14 23.99 26.01 -8.23%
P/EPS 102.30 152.47 92.04 86.76 92.83 109.56 83.07 14.87%
EY 0.98 0.66 1.09 1.15 1.08 0.91 1.20 -12.61%
DY 0.62 0.87 0.00 0.86 0.86 0.83 0.00 -
P/NAPS 2.57 2.75 2.71 2.76 2.78 2.90 2.88 -7.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 09/11/15 25/08/15 29/05/15 16/02/15 27/11/14 26/08/14 28/05/14 -
Price 6.83 6.80 7.00 7.00 6.97 7.10 7.35 -
P/RPS 24.02 23.72 24.09 21.65 24.03 23.49 25.80 -4.64%
P/EPS 107.49 150.26 90.74 86.76 92.43 107.29 82.40 19.36%
EY 0.93 0.67 1.10 1.15 1.08 0.93 1.21 -16.07%
DY 0.59 0.88 0.00 0.86 0.86 0.85 0.00 -
P/NAPS 2.70 2.71 2.67 2.76 2.77 2.84 2.86 -3.76%

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