[BIPORT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.23%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 186,270 178,185 154,314 161,051 166,115 138,431 137,169 22.56%
PBT 53,487 49,249 40,565 67,977 60,715 48,930 37,265 27.15%
Tax -9,376 -14,502 -16,768 -17,382 -17,557 -12,321 -7,330 17.78%
NP 44,111 34,747 23,797 50,595 43,158 36,609 29,935 29.40%
-
NP to SH 44,111 34,747 23,797 50,595 43,158 36,609 29,935 29.40%
-
Tax Rate 17.53% 29.45% 41.34% 25.57% 28.92% 25.18% 19.67% -
Total Cost 142,159 143,438 130,517 110,456 122,957 101,822 107,234 20.61%
-
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 23,000 18,400 27,600 - 27,600 27,600 27,600 -11.41%
Div Payout % 52.14% 52.95% 115.98% - 63.95% 75.39% 92.20% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 23.68% 19.50% 15.42% 31.42% 25.98% 26.45% 21.82% -
ROE 3.64% 2.91% 2.02% 4.19% 3.73% 3.21% 2.64% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.49 38.74 33.55 35.01 36.11 30.09 29.82 22.55%
EPS 9.59 7.55 5.17 11.00 9.38 7.96 6.51 29.37%
DPS 5.00 4.00 6.00 0.00 6.00 6.00 6.00 -11.41%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 40.49 38.74 33.55 35.01 36.11 30.09 29.82 22.55%
EPS 9.59 7.55 5.17 11.00 9.38 7.96 6.51 29.37%
DPS 5.00 4.00 6.00 0.00 6.00 6.00 6.00 -11.41%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.95 5.89 6.07 6.15 6.28 6.65 7.00 -
P/RPS 14.69 15.21 18.09 17.57 17.39 22.10 23.47 -26.76%
P/EPS 62.05 77.98 117.33 55.91 66.94 83.56 107.57 -30.63%
EY 1.61 1.28 0.85 1.79 1.49 1.20 0.93 44.03%
DY 0.84 0.68 0.99 0.00 0.96 0.90 0.86 -1.55%
P/NAPS 2.26 2.27 2.37 2.34 2.50 2.68 2.84 -14.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 -
Price 5.90 6.05 5.96 6.31 6.03 6.28 6.80 -
P/RPS 14.57 15.62 17.77 18.02 16.70 20.87 22.80 -25.74%
P/EPS 61.53 80.09 115.21 57.37 64.27 78.91 104.49 -29.67%
EY 1.63 1.25 0.87 1.74 1.56 1.27 0.96 42.18%
DY 0.85 0.66 1.01 0.00 1.00 0.96 0.88 -2.27%
P/NAPS 2.24 2.33 2.33 2.40 2.40 2.53 2.76 -12.95%

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