[BIPORT] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.94%
YoY- 16.77%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 552,265 540,508 539,663 523,970 529,778 528,871 515,650 4.66%
PBT 192,706 190,929 197,450 185,039 188,173 183,641 172,963 7.45%
Tax -49,435 -31,283 -28,762 -22,701 -30,468 -47,087 -48,834 0.81%
NP 143,271 159,646 168,688 162,338 157,705 136,554 124,129 10.00%
-
NP to SH 143,271 159,646 168,688 162,338 157,705 136,554 124,129 10.00%
-
Tax Rate 25.65% 16.38% 14.57% 12.27% 16.19% 25.64% 28.23% -
Total Cost 408,994 380,862 370,975 361,632 372,073 392,317 391,521 2.94%
-
Net Worth 1,167,249 1,157,175 1,149,678 1,183,137 1,078,700 1,141,536 1,177,784 -0.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 82,800 89,700 96,600 103,500 103,500 99,015 94,500 -8.41%
Div Payout % 57.79% 56.19% 57.27% 63.76% 65.63% 72.51% 76.13% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,167,249 1,157,175 1,149,678 1,183,137 1,078,700 1,141,536 1,177,784 -0.59%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.94% 29.54% 31.26% 30.98% 29.77% 25.82% 24.07% -
ROE 12.27% 13.80% 14.67% 13.72% 14.62% 11.96% 10.54% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.06 117.50 117.32 113.91 115.17 114.97 112.10 4.66%
EPS 31.15 34.71 36.67 35.29 34.28 29.69 26.98 10.02%
DPS 18.00 19.50 21.00 22.50 22.50 21.53 20.54 -8.40%
NAPS 2.5375 2.5156 2.4993 2.5721 2.345 2.4816 2.5604 -0.59%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.06 117.50 117.32 113.91 115.17 114.97 112.10 4.66%
EPS 31.15 34.71 36.67 35.29 34.28 29.69 26.98 10.02%
DPS 18.00 19.50 21.00 22.50 22.50 21.53 20.54 -8.40%
NAPS 2.5375 2.5156 2.4993 2.572 2.345 2.4816 2.5604 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.00 7.00 7.25 7.41 7.50 7.72 7.18 -
P/RPS 5.83 5.96 6.18 6.51 6.51 6.71 6.41 -6.11%
P/EPS 22.47 20.17 19.77 21.00 21.88 26.01 26.61 -10.63%
EY 4.45 4.96 5.06 4.76 4.57 3.85 3.76 11.85%
DY 2.57 2.79 2.90 3.04 3.00 2.79 2.86 -6.86%
P/NAPS 2.76 2.78 2.90 2.88 3.20 3.11 2.80 -0.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 -
Price 7.00 6.97 7.10 7.35 7.50 7.55 7.78 -
P/RPS 5.83 5.93 6.05 6.45 6.51 6.57 6.94 -10.94%
P/EPS 22.47 20.08 19.36 20.83 21.88 25.43 28.83 -15.27%
EY 4.45 4.98 5.16 4.80 4.57 3.93 3.47 17.98%
DY 2.57 2.80 2.96 3.06 3.00 2.85 2.64 -1.77%
P/NAPS 2.76 2.77 2.84 2.86 3.20 3.04 3.04 -6.22%

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