[BIPORT] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.51%
YoY- 336.61%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 791,259 779,699 753,746 741,691 728,386 726,492 732,363 5.27%
PBT 178,012 164,588 144,628 145,142 126,315 120,125 130,438 22.96%
Tax -50,288 224,234 237,297 234,413 236,876 -28,874 -34,174 29.28%
NP 127,724 388,822 381,925 379,555 363,191 91,251 96,264 20.68%
-
NP to SH 127,724 388,822 381,925 379,555 363,191 91,251 96,264 20.68%
-
Tax Rate 28.25% -136.24% -164.07% -161.51% -187.53% 24.04% 26.20% -
Total Cost 663,535 390,877 371,821 362,136 365,195 635,241 636,099 2.84%
-
Net Worth 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 16.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 64,400 64,400 64,400 64,400 55,200 50,600 55,200 10.79%
Div Payout % 50.42% 16.56% 16.86% 16.97% 15.20% 55.45% 57.34% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 16.23%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 16.14% 49.87% 50.67% 51.17% 49.86% 12.56% 13.14% -
ROE 7.28% 22.45% 22.24% 22.10% 21.49% 6.49% 6.88% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.01 169.50 163.86 161.24 158.34 157.93 159.21 5.27%
EPS 27.77 84.53 83.03 82.51 78.95 19.84 20.93 20.68%
DPS 14.00 14.00 14.00 14.00 12.00 11.00 12.00 10.79%
NAPS 3.8136 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 16.23%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 172.01 169.50 163.86 161.24 158.34 157.93 159.21 5.27%
EPS 27.77 84.53 83.03 82.51 78.95 19.84 20.93 20.68%
DPS 14.00 14.00 14.00 14.00 12.00 11.00 12.00 10.79%
NAPS 3.8136 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 16.23%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.80 5.21 5.39 5.20 4.70 4.38 4.35 -
P/RPS 2.79 3.07 3.29 3.23 2.97 2.77 2.73 1.45%
P/EPS 17.29 6.16 6.49 6.30 5.95 22.08 20.79 -11.53%
EY 5.78 16.22 15.40 15.87 16.80 4.53 4.81 12.99%
DY 2.92 2.69 2.60 2.69 2.55 2.51 2.76 3.81%
P/NAPS 1.26 1.38 1.44 1.39 1.28 1.43 1.43 -8.07%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 -
Price 5.20 4.90 5.20 5.25 4.90 4.70 4.58 -
P/RPS 3.02 2.89 3.17 3.26 3.09 2.98 2.88 3.20%
P/EPS 18.73 5.80 6.26 6.36 6.21 23.69 21.89 -9.84%
EY 5.34 17.25 15.97 15.72 16.11 4.22 4.57 10.90%
DY 2.69 2.86 2.69 2.67 2.45 2.34 2.62 1.76%
P/NAPS 1.36 1.30 1.39 1.41 1.33 1.54 1.51 -6.71%

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