[BIPORT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.01%
YoY- -21.52%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 539,663 523,970 529,778 528,871 515,650 511,828 506,210 4.37%
PBT 197,450 185,039 188,173 183,641 172,963 174,081 178,573 6.94%
Tax -28,762 -22,701 -30,468 -47,087 -48,834 -35,053 -32,184 -7.23%
NP 168,688 162,338 157,705 136,554 124,129 139,028 146,389 9.94%
-
NP to SH 168,688 162,338 157,705 136,554 124,129 139,028 146,389 9.94%
-
Tax Rate 14.57% 12.27% 16.19% 25.64% 28.23% 20.14% 18.02% -
Total Cost 370,975 361,632 372,073 392,317 391,521 372,800 359,821 2.06%
-
Net Worth 1,149,678 1,183,137 1,078,700 1,141,536 1,177,784 693,001 656,945 45.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 96,600 103,500 103,500 99,015 94,500 89,991 89,991 4.85%
Div Payout % 57.27% 63.76% 65.63% 72.51% 76.13% 64.73% 61.47% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,149,678 1,183,137 1,078,700 1,141,536 1,177,784 693,001 656,945 45.37%
NOSH 460,000 460,000 460,000 460,000 460,000 399,978 400,210 9.75%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 31.26% 30.98% 29.77% 25.82% 24.07% 27.16% 28.92% -
ROE 14.67% 13.72% 14.62% 11.96% 10.54% 20.06% 22.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.32 113.91 115.17 114.97 112.10 127.96 126.49 -4.90%
EPS 36.67 35.29 34.28 29.69 26.98 34.76 36.58 0.16%
DPS 21.00 22.50 22.50 21.53 20.54 22.50 22.50 -4.50%
NAPS 2.4993 2.5721 2.345 2.4816 2.5604 1.7326 1.6415 32.45%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.32 113.91 115.17 114.97 112.10 111.27 110.05 4.36%
EPS 36.67 35.29 34.28 29.69 26.98 30.22 31.82 9.94%
DPS 21.00 22.50 22.50 21.53 20.54 19.56 19.56 4.86%
NAPS 2.4993 2.572 2.345 2.4816 2.5604 1.5065 1.4281 45.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.25 7.41 7.50 7.72 7.18 7.00 7.00 -
P/RPS 6.18 6.51 6.51 6.71 6.41 5.47 5.53 7.71%
P/EPS 19.77 21.00 21.88 26.01 26.61 20.14 19.14 2.18%
EY 5.06 4.76 4.57 3.85 3.76 4.97 5.23 -2.18%
DY 2.90 3.04 3.00 2.79 2.86 3.21 3.21 -6.56%
P/NAPS 2.90 2.88 3.20 3.11 2.80 4.04 4.26 -22.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 -
Price 7.10 7.35 7.50 7.55 7.78 7.20 7.00 -
P/RPS 6.05 6.45 6.51 6.57 6.94 5.63 5.53 6.19%
P/EPS 19.36 20.83 21.88 25.43 28.83 20.71 19.14 0.76%
EY 5.16 4.80 4.57 3.93 3.47 4.83 5.23 -0.89%
DY 2.96 3.06 3.00 2.85 2.64 3.13 3.21 -5.27%
P/NAPS 2.84 2.86 3.20 3.04 3.04 4.16 4.26 -23.74%

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