[BIPORT] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -29.26%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 198,064 161,969 158,944 167,162 186,270 178,185 154,314 18.05%
PBT 105,447 34,567 15,972 45,875 53,487 49,249 40,565 88.72%
Tax -22,586 -16,031 -6,529 -14,672 -9,376 -14,502 -16,768 21.89%
NP 82,861 18,536 9,443 31,203 44,111 34,747 23,797 129.20%
-
NP to SH 82,861 18,536 9,443 31,203 44,111 34,747 23,797 129.20%
-
Tax Rate 21.42% 46.38% 40.88% 31.98% 17.53% 29.45% 41.34% -
Total Cost 115,203 143,433 149,501 135,959 142,159 143,438 130,517 -7.96%
-
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,200 9,200 18,400 - 23,000 18,400 27,600 -51.82%
Div Payout % 11.10% 49.63% 194.85% - 52.14% 52.95% 115.98% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 41.84% 11.44% 5.94% 18.67% 23.68% 19.50% 15.42% -
ROE 6.51% 1.54% 0.79% 2.51% 3.64% 2.91% 2.02% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.06 35.21 34.55 36.34 40.49 38.74 33.55 18.04%
EPS 18.01 4.03 2.05 6.78 9.59 7.55 5.17 129.27%
DPS 2.00 2.00 4.00 0.00 5.00 4.00 6.00 -51.82%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 43.06 35.21 34.55 36.34 40.49 38.74 33.55 18.04%
EPS 18.01 4.03 2.05 6.78 9.59 7.55 5.17 129.27%
DPS 2.00 2.00 4.00 0.00 5.00 4.00 6.00 -51.82%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.50 5.23 5.52 5.90 5.95 5.89 6.07 -
P/RPS 10.45 14.85 15.98 16.24 14.69 15.21 18.09 -30.56%
P/EPS 24.98 129.79 268.90 86.98 62.05 77.98 117.33 -64.24%
EY 4.00 0.77 0.37 1.15 1.61 1.28 0.85 180.02%
DY 0.44 0.38 0.72 0.00 0.84 0.68 0.99 -41.67%
P/NAPS 1.63 2.01 2.13 2.18 2.26 2.27 2.37 -22.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 -
Price 4.42 5.00 5.45 5.80 5.90 6.05 5.96 -
P/RPS 10.27 14.20 15.77 15.96 14.57 15.62 17.77 -30.54%
P/EPS 24.54 124.08 265.49 85.50 61.53 80.09 115.21 -64.23%
EY 4.08 0.81 0.38 1.17 1.63 1.25 0.87 179.38%
DY 0.45 0.40 0.73 0.00 0.85 0.66 1.01 -41.57%
P/NAPS 1.60 1.92 2.11 2.14 2.24 2.33 2.33 -22.11%

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