[BIPORT] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -52.33%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 184,451 173,960 179,625 178,384 198,064 161,969 158,944 10.40%
PBT 49,360 44,349 33,628 51,695 105,447 34,567 15,972 111.73%
Tax -5,916 -19,661 -11,957 -12,199 -22,586 -16,031 -6,529 -6.34%
NP 43,444 24,688 21,671 39,496 82,861 18,536 9,443 175.84%
-
NP to SH 43,444 24,688 21,671 39,496 82,861 18,536 9,443 175.84%
-
Tax Rate 11.99% 44.33% 35.56% 23.60% 21.42% 46.38% 40.88% -
Total Cost 141,007 149,272 157,954 138,888 115,203 143,433 149,501 -3.81%
-
Net Worth 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 7.65%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 18,400 18,400 18,400 - 9,200 9,200 18,400 0.00%
Div Payout % 42.35% 74.53% 84.91% - 11.10% 49.63% 194.85% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 7.65%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 23.55% 14.19% 12.06% 22.14% 41.84% 11.44% 5.94% -
ROE 3.27% 1.92% 1.69% 3.09% 6.51% 1.54% 0.79% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.10 37.82 39.05 38.78 43.06 35.21 34.55 10.41%
EPS 9.44 5.37 4.71 8.59 18.01 4.03 2.05 176.01%
DPS 4.00 4.00 4.00 0.00 2.00 2.00 4.00 0.00%
NAPS 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 7.65%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 40.10 37.82 39.05 38.78 43.06 35.21 34.55 10.41%
EPS 9.44 5.37 4.71 8.59 18.01 4.03 2.05 176.01%
DPS 4.00 4.00 4.00 0.00 2.00 2.00 4.00 0.00%
NAPS 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 7.65%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 4.45 3.75 4.90 4.75 4.50 5.23 5.52 -
P/RPS 11.10 9.92 12.55 12.25 10.45 14.85 15.98 -21.51%
P/EPS 47.12 69.87 104.01 55.32 24.98 129.79 268.90 -68.58%
EY 2.12 1.43 0.96 1.81 4.00 0.77 0.37 219.18%
DY 0.90 1.07 0.82 0.00 0.44 0.38 0.72 15.99%
P/NAPS 1.54 1.34 1.76 1.71 1.63 2.01 2.13 -19.39%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 28/08/18 -
Price 4.65 4.16 3.98 4.82 4.42 5.00 5.45 -
P/RPS 11.60 11.00 10.19 12.43 10.27 14.20 15.77 -18.46%
P/EPS 49.24 77.51 84.48 56.14 24.54 124.08 265.49 -67.37%
EY 2.03 1.29 1.18 1.78 4.08 0.81 0.38 204.66%
DY 0.86 0.96 1.01 0.00 0.45 0.40 0.73 11.51%
P/NAPS 1.61 1.49 1.43 1.74 1.60 1.92 2.11 -16.45%

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