[BIPORT] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -0.68%
YoY- -20.5%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 189,300 172,177 182,109 184,800 187,406 178,048 165,147 9.49%
PBT 34,098 24,886 29,933 37,398 27,908 35,199 16,365 62.91%
Tax 262,711 -3,125 -10,012 -12,698 -3,039 -8,425 -5,776 -
NP 296,809 21,761 19,921 24,700 24,869 26,774 10,589 817.15%
-
NP to SH 296,809 21,761 19,921 24,700 24,869 26,774 10,589 817.15%
-
Tax Rate -770.46% 12.56% 33.45% 33.95% 10.89% 23.94% 35.29% -
Total Cost -107,509 150,416 162,188 160,100 162,537 151,274 154,558 -
-
Net Worth 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 15.92%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 13,800 13,800 13,800 13,800 9,200 18,400 9,200 30.94%
Div Payout % 4.65% 63.42% 69.27% 55.87% 36.99% 68.72% 86.88% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 15.92%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 156.79% 12.64% 10.94% 13.37% 13.27% 15.04% 6.41% -
ROE 17.56% 1.55% 1.42% 1.77% 1.81% 1.95% 0.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.15 37.43 39.59 40.17 40.74 38.71 35.90 9.49%
EPS 64.52 4.73 4.33 5.37 5.41 5.82 2.30 817.64%
DPS 3.00 3.00 3.00 3.00 2.00 4.00 2.00 30.94%
NAPS 3.6746 3.0588 3.0415 3.0283 2.9944 2.9803 2.9421 15.92%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 41.15 37.43 39.59 40.17 40.74 38.71 35.90 9.49%
EPS 64.52 4.73 4.33 5.37 5.41 5.82 2.30 817.64%
DPS 3.00 3.00 3.00 3.00 2.00 4.00 2.00 30.94%
NAPS 3.6746 3.0588 3.0415 3.0283 2.9944 2.9803 2.9421 15.92%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 4.70 4.38 4.35 4.18 3.83 3.70 4.20 -
P/RPS 11.42 11.70 10.99 10.40 9.40 9.56 11.70 -1.59%
P/EPS 7.28 92.59 100.45 77.85 70.84 63.57 182.45 -88.25%
EY 13.73 1.08 1.00 1.28 1.41 1.57 0.55 749.16%
DY 0.64 0.68 0.69 0.72 0.52 1.08 0.48 21.07%
P/NAPS 1.28 1.43 1.43 1.38 1.28 1.24 1.43 -7.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 30/11/21 26/08/21 27/05/21 26/02/21 26/11/20 28/08/20 -
Price 4.90 4.70 4.58 4.20 4.15 3.91 3.95 -
P/RPS 11.91 12.56 11.57 10.45 10.19 10.10 11.00 5.42%
P/EPS 7.59 99.35 105.76 78.22 76.76 67.18 171.59 -87.42%
EY 13.17 1.01 0.95 1.28 1.30 1.49 0.58 697.32%
DY 0.61 0.64 0.66 0.71 0.48 1.02 0.51 12.64%
P/NAPS 1.33 1.54 1.51 1.39 1.39 1.31 1.34 -0.49%

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