[BIPORT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -4.39%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 151,031 130,788 131,891 133,645 148,761 133,411 139,034 5.65%
PBT 50,313 41,193 29,868 47,100 51,355 43,794 45,351 7.14%
Tax -8,276 -11,964 -9,051 -11,615 -14,242 -9,107 -14,911 -32.39%
NP 42,037 29,229 20,817 35,485 37,113 34,687 30,440 23.93%
-
NP to SH 42,037 29,229 20,817 35,485 37,113 34,687 30,440 23.93%
-
Tax Rate 16.45% 29.04% 30.30% 24.66% 27.73% 20.80% 32.88% -
Total Cost 108,994 101,559 111,074 98,160 111,648 98,724 108,594 0.24%
-
Net Worth 1,117,201 1,165,225 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 -1.88%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 27,600 18,400 27,600 - 27,600 27,600 27,600 0.00%
Div Payout % 65.66% 62.95% 132.58% - 74.37% 79.57% 90.67% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,117,201 1,165,225 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 -1.88%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 27.83% 22.35% 15.78% 26.55% 24.95% 26.00% 21.89% -
ROE 3.76% 2.51% 1.80% 2.95% 3.18% 3.00% 2.65% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.83 28.43 28.67 29.05 32.34 29.00 30.22 5.66%
EPS 9.14 6.35 4.53 7.71 8.07 7.54 6.62 23.91%
DPS 6.00 4.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 2.4287 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 -1.88%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 32.83 28.43 28.67 29.05 32.34 29.00 30.22 5.66%
EPS 9.14 6.35 4.53 7.71 8.07 7.54 6.62 23.91%
DPS 6.00 4.00 6.00 0.00 6.00 6.00 6.00 0.00%
NAPS 2.4287 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.18 6.50 6.90 7.10 7.00 7.00 7.25 -
P/RPS 21.87 22.86 24.07 24.44 21.65 24.14 23.99 -5.96%
P/EPS 78.57 102.30 152.47 92.04 86.76 92.83 109.56 -19.83%
EY 1.27 0.98 0.66 1.09 1.15 1.08 0.91 24.80%
DY 0.84 0.62 0.87 0.00 0.86 0.86 0.83 0.79%
P/NAPS 2.96 2.57 2.75 2.71 2.76 2.78 2.90 1.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 09/11/15 25/08/15 29/05/15 16/02/15 27/11/14 26/08/14 -
Price 7.10 6.83 6.80 7.00 7.00 6.97 7.10 -
P/RPS 21.62 24.02 23.72 24.09 21.65 24.03 23.49 -5.36%
P/EPS 77.69 107.49 150.26 90.74 86.76 92.43 107.29 -19.31%
EY 1.29 0.93 0.67 1.10 1.15 1.08 0.93 24.30%
DY 0.85 0.59 0.88 0.00 0.86 0.86 0.85 0.00%
P/NAPS 2.92 2.70 2.71 2.67 2.76 2.77 2.84 1.86%

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