[BIPORT] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -0.54%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 567,600 534,580 524,236 547,468 524,996 487,832 471,452 3.13%
PBT 216,272 188,400 208,824 221,360 239,328 219,580 215,232 0.08%
Tax -55,724 -46,460 -44,700 -75,768 -64,292 -57,732 -52,272 1.07%
NP 160,548 141,940 164,124 145,592 175,036 161,848 162,960 -0.24%
-
NP to SH 160,548 141,940 164,124 145,592 175,036 161,848 162,960 -0.24%
-
Tax Rate 25.77% 24.66% 21.41% 34.23% 26.86% 26.29% 24.29% -
Total Cost 407,052 392,640 360,112 401,876 349,960 325,984 308,492 4.72%
-
Net Worth 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 885,085 4.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 885,085 4.56%
NOSH 460,000 460,000 460,000 399,978 399,990 399,822 399,803 2.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.29% 26.55% 31.31% 26.59% 33.34% 33.18% 34.57% -
ROE 13.87% 11.78% 13.87% 21.01% 24.86% 18.28% 18.41% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.39 116.21 113.96 136.87 131.25 122.01 117.92 0.75%
EPS 34.92 30.84 35.68 36.40 43.76 40.48 40.76 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.516 2.6189 2.5721 1.7326 1.76 2.2139 2.2138 2.15%
Adjusted Per Share Value based on latest NOSH - 399,978
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 123.39 116.21 113.96 119.01 114.13 106.05 102.49 3.13%
EPS 34.92 30.84 35.68 31.65 38.05 35.18 35.43 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.516 2.6189 2.5721 1.5065 1.5304 1.9243 1.9241 4.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.82 7.10 7.41 7.00 6.96 6.70 6.40 -
P/RPS 5.53 6.11 6.50 5.11 5.30 5.49 5.43 0.30%
P/EPS 19.54 23.01 20.77 19.23 15.90 16.55 15.70 3.71%
EY 5.12 4.35 4.81 5.20 6.29 6.04 6.37 -3.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.71 2.88 4.04 3.95 3.03 2.89 -1.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 28/05/13 31/05/12 26/05/11 26/05/10 -
Price 7.00 7.00 7.35 7.20 7.20 6.70 6.38 -
P/RPS 5.67 6.02 6.45 5.26 5.49 5.49 5.41 0.78%
P/EPS 20.06 22.69 20.60 19.78 16.45 16.55 15.65 4.22%
EY 4.99 4.41 4.85 5.06 6.08 6.04 6.39 -4.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.67 2.86 4.16 4.09 3.03 2.88 -0.58%

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