[BIPORT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -32.96%
YoY- -31.89%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 728,436 784,538 733,818 685,712 716,018 652,212 630,730 2.42%
PBT 120,404 171,288 134,662 127,116 170,644 123,694 217,084 -9.35%
Tax -27,946 -44,578 -45,418 -43,800 -48,312 -42,402 -68,300 -13.83%
NP 92,458 126,710 89,244 83,316 122,332 81,292 148,784 -7.61%
-
NP to SH 92,458 126,710 89,244 83,316 122,332 81,292 148,784 -7.61%
-
Tax Rate 23.21% 26.03% 33.73% 34.46% 28.31% 34.28% 31.46% -
Total Cost 635,978 657,828 644,574 602,396 593,686 570,920 481,946 4.72%
-
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 55,200 73,600 55,200 36,800 36,800 36,800 55,200 0.00%
Div Payout % 59.70% 58.09% 61.85% 44.17% 30.08% 45.27% 37.10% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 12.69% 16.15% 12.16% 12.15% 17.09% 12.46% 23.59% -
ROE 5.21% 7.38% 6.38% 6.16% 9.56% 6.83% 12.65% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.36 170.55 159.53 149.07 155.66 141.79 137.12 2.42%
EPS 20.10 27.54 19.40 18.10 26.60 17.66 32.34 -7.61%
DPS 12.00 16.00 12.00 8.00 8.00 8.00 12.00 0.00%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 158.36 170.55 159.53 149.07 155.66 141.79 137.12 2.42%
EPS 20.10 27.54 19.40 18.10 26.60 17.66 32.34 -7.61%
DPS 12.00 16.00 12.00 8.00 8.00 8.00 12.00 0.00%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.06 5.39 4.35 4.20 4.90 5.52 6.07 -
P/RPS 3.20 3.16 2.73 2.82 3.15 3.89 4.43 -5.27%
P/EPS 25.17 19.57 22.42 23.19 18.43 31.24 18.77 5.00%
EY 3.97 5.11 4.46 4.31 5.43 3.20 5.33 -4.78%
DY 2.37 2.97 2.76 1.90 1.63 1.45 1.98 3.04%
P/NAPS 1.31 1.44 1.43 1.43 1.76 2.13 2.37 -9.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 -
Price 5.15 5.20 4.58 3.95 3.98 5.45 5.96 -
P/RPS 3.25 3.05 2.87 2.65 2.56 3.84 4.35 -4.74%
P/EPS 25.62 18.88 23.61 21.81 14.97 30.84 18.43 5.64%
EY 3.90 5.30 4.24 4.59 6.68 3.24 5.43 -5.36%
DY 2.33 3.08 2.62 2.03 2.01 1.47 2.01 2.49%
P/NAPS 1.34 1.39 1.51 1.34 1.43 2.11 2.33 -8.80%

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