[BIPORT] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -28.48%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 187,406 178,048 165,147 177,709 184,451 173,960 179,625 2.85%
PBT 27,908 35,199 16,365 47,193 49,360 44,349 33,628 -11.63%
Tax -3,039 -8,425 -5,776 -16,124 -5,916 -19,661 -11,957 -59.70%
NP 24,869 26,774 10,589 31,069 43,444 24,688 21,671 9.56%
-
NP to SH 24,869 26,774 10,589 31,069 43,444 24,688 21,671 9.56%
-
Tax Rate 10.89% 23.94% 35.29% 34.17% 11.99% 44.33% 35.56% -
Total Cost 162,537 151,274 154,558 146,640 141,007 149,272 157,954 1.91%
-
Net Worth 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 4.99%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 9,200 18,400 9,200 - 18,400 18,400 18,400 -36.87%
Div Payout % 36.99% 68.72% 86.88% - 42.35% 74.53% 84.91% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 4.99%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.27% 15.04% 6.41% 17.48% 23.55% 14.19% 12.06% -
ROE 1.81% 1.95% 0.78% 2.30% 3.27% 1.92% 1.69% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.74 38.71 35.90 38.63 40.10 37.82 39.05 2.85%
EPS 5.41 5.82 2.30 6.75 9.44 5.37 4.71 9.63%
DPS 2.00 4.00 2.00 0.00 4.00 4.00 4.00 -36.87%
NAPS 2.9944 2.9803 2.9421 2.9391 2.8915 2.7959 2.7823 4.99%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.74 38.71 35.90 38.63 40.10 37.82 39.05 2.85%
EPS 5.41 5.82 2.30 6.75 9.44 5.37 4.71 9.63%
DPS 2.00 4.00 2.00 0.00 4.00 4.00 4.00 -36.87%
NAPS 2.9944 2.9803 2.9421 2.9391 2.8915 2.7959 2.7823 4.99%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 3.83 3.70 4.20 3.83 4.45 3.75 4.90 -
P/RPS 9.40 9.56 11.70 9.91 11.10 9.92 12.55 -17.45%
P/EPS 70.84 63.57 182.45 56.71 47.12 69.87 104.01 -22.49%
EY 1.41 1.57 0.55 1.76 2.12 1.43 0.96 29.06%
DY 0.52 1.08 0.48 0.00 0.90 1.07 0.82 -26.08%
P/NAPS 1.28 1.24 1.43 1.30 1.54 1.34 1.76 -19.04%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 26/11/20 28/08/20 19/05/20 28/02/20 29/11/19 28/08/19 -
Price 4.15 3.91 3.95 4.35 4.65 4.16 3.98 -
P/RPS 10.19 10.10 11.00 11.26 11.60 11.00 10.19 0.00%
P/EPS 76.76 67.18 171.59 64.41 49.24 77.51 84.48 -6.16%
EY 1.30 1.49 0.58 1.55 2.03 1.29 1.18 6.63%
DY 0.48 1.02 0.51 0.00 0.86 0.96 1.01 -38.96%
P/NAPS 1.39 1.31 1.34 1.48 1.61 1.49 1.43 -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