[BIPORT] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -37.05%
YoY- -45.26%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 214,840 186,525 176,324 187,893 200,860 198,130 194,164 6.95%
PBT 53,918 44,782 28,557 31,642 47,522 44,846 29,419 49.59%
Tax -7,579 -12,289 -4,807 -9,163 -11,811 -16,188 -7,128 4.16%
NP 46,339 32,493 23,750 22,479 35,711 28,658 22,291 62.66%
-
NP to SH 46,339 32,493 23,750 22,479 35,711 28,658 22,291 62.66%
-
Tax Rate 14.06% 27.44% 16.83% 28.96% 24.85% 36.10% 24.23% -
Total Cost 168,501 154,032 152,574 165,414 165,149 169,472 171,873 -1.30%
-
Net Worth 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 4.14%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 13,800 13,800 13,800 13,800 13,800 13,800 13,800 0.00%
Div Payout % 29.78% 42.47% 58.11% 61.39% 38.64% 48.15% 61.91% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,825,187 1,792,481 1,773,759 1,763,179 1,754,256 1,732,175 1,716,995 4.14%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 21.57% 17.42% 13.47% 11.96% 17.78% 14.46% 11.48% -
ROE 2.54% 1.81% 1.34% 1.27% 2.04% 1.65% 1.30% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.70 40.55 38.33 40.85 43.67 43.07 42.21 6.95%
EPS 10.07 7.06 5.16 4.89 7.76 6.23 4.85 62.53%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.9678 3.8967 3.856 3.833 3.8136 3.7656 3.7326 4.14%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 46.70 40.55 38.33 40.85 43.67 43.07 42.21 6.95%
EPS 10.07 7.06 5.16 4.89 7.76 6.23 4.85 62.53%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.9678 3.8967 3.856 3.833 3.8136 3.7656 3.7326 4.14%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 5.14 5.05 5.06 5.01 4.80 5.21 5.39 -
P/RPS 11.01 12.45 13.20 12.27 10.99 12.10 12.77 -9.38%
P/EPS 51.02 71.49 98.00 102.52 61.83 83.63 111.23 -40.43%
EY 1.96 1.40 1.02 0.98 1.62 1.20 0.90 67.77%
DY 0.58 0.59 0.59 0.60 0.62 0.58 0.56 2.36%
P/NAPS 1.30 1.30 1.31 1.31 1.26 1.38 1.44 -6.57%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 24/11/23 25/08/23 31/05/23 28/02/23 25/11/22 26/08/22 -
Price 5.65 5.22 5.15 5.00 5.20 4.90 5.20 -
P/RPS 12.10 12.87 13.44 12.24 11.91 11.38 12.32 -1.19%
P/EPS 56.09 73.90 99.75 102.32 66.98 78.65 107.31 -35.03%
EY 1.78 1.35 1.00 0.98 1.49 1.27 0.93 53.97%
DY 0.53 0.57 0.58 0.60 0.58 0.61 0.58 -5.81%
P/NAPS 1.42 1.34 1.34 1.30 1.36 1.30 1.39 1.42%

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