[BIPORT] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 1.9%
YoY- -33.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 732,363 715,401 708,310 705,355 701,267 715,745 716,420 1.47%
PBT 130,438 116,870 126,665 148,117 157,267 174,530 179,032 -19.04%
Tax -34,174 -29,938 -33,364 -36,241 -47,477 -53,658 -49,733 -22.14%
NP 96,264 86,932 93,301 111,876 109,790 120,872 129,299 -17.87%
-
NP to SH 96,264 86,932 93,301 111,876 109,790 120,872 129,299 -17.87%
-
Tax Rate 26.20% 25.62% 26.34% 24.47% 30.19% 30.74% 27.78% -
Total Cost 636,099 628,469 615,009 593,479 591,477 594,873 587,121 5.49%
-
Net Worth 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 3.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 55,200 50,600 36,800 46,000 46,000 55,200 55,200 0.00%
Div Payout % 57.34% 58.21% 39.44% 41.12% 41.90% 45.67% 42.69% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 3.43%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 13.14% 12.15% 13.17% 15.86% 15.66% 16.89% 18.05% -
ROE 6.88% 6.24% 6.77% 8.16% 8.11% 8.94% 9.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 159.21 155.52 153.98 153.34 152.45 155.60 155.74 1.48%
EPS 20.93 18.90 20.28 24.32 23.87 26.28 28.11 -17.86%
DPS 12.00 11.00 8.00 10.00 10.00 12.00 12.00 0.00%
NAPS 3.0415 3.0283 2.9944 2.9803 2.9421 2.9391 2.8915 3.43%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 159.21 155.52 153.98 153.34 152.45 155.60 155.74 1.48%
EPS 20.93 18.90 20.28 24.32 23.87 26.28 28.11 -17.86%
DPS 12.00 11.00 8.00 10.00 10.00 12.00 12.00 0.00%
NAPS 3.0415 3.0283 2.9944 2.9803 2.9421 2.9391 2.8915 3.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.35 4.18 3.83 3.70 4.20 3.83 4.45 -
P/RPS 2.73 2.69 2.49 2.41 2.76 2.46 2.86 -3.05%
P/EPS 20.79 22.12 18.88 15.21 17.60 14.58 15.83 19.94%
EY 4.81 4.52 5.30 6.57 5.68 6.86 6.32 -16.65%
DY 2.76 2.63 2.09 2.70 2.38 3.13 2.70 1.47%
P/NAPS 1.43 1.38 1.28 1.24 1.43 1.30 1.54 -4.82%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 26/02/21 26/11/20 28/08/20 19/05/20 28/02/20 -
Price 4.58 4.20 4.15 3.91 3.95 4.35 4.65 -
P/RPS 2.88 2.70 2.70 2.55 2.59 2.80 2.99 -2.47%
P/EPS 21.89 22.22 20.46 16.08 16.55 16.55 16.54 20.56%
EY 4.57 4.50 4.89 6.22 6.04 6.04 6.04 -16.98%
DY 2.62 2.62 1.93 2.56 2.53 2.76 2.58 1.03%
P/NAPS 1.51 1.39 1.39 1.31 1.34 1.48 1.61 -4.18%

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