[BIPORT] YoY Annualized Quarter 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- 4.07%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 644,204 567,600 534,580 524,236 547,468 524,996 487,832 4.73%
PBT 271,908 216,272 188,400 208,824 221,360 239,328 219,580 3.62%
Tax -69,528 -55,724 -46,460 -44,700 -75,768 -64,292 -57,732 3.14%
NP 202,380 160,548 141,940 164,124 145,592 175,036 161,848 3.79%
-
NP to SH 202,380 160,548 141,940 164,124 145,592 175,036 161,848 3.79%
-
Tax Rate 25.57% 25.77% 24.66% 21.41% 34.23% 26.86% 26.29% -
Total Cost 441,824 407,052 392,640 360,112 401,876 349,960 325,984 5.19%
-
Net Worth 1,207,270 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 5.30%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,207,270 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 5.30%
NOSH 460,000 460,000 460,000 460,000 399,978 399,990 399,822 2.36%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 31.42% 28.29% 26.55% 31.31% 26.59% 33.34% 33.18% -
ROE 16.76% 13.87% 11.78% 13.87% 21.01% 24.86% 18.28% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.04 123.39 116.21 113.96 136.87 131.25 122.01 2.32%
EPS 44.00 34.92 30.84 35.68 36.40 43.76 40.48 1.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6245 2.516 2.6189 2.5721 1.7326 1.76 2.2139 2.87%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.04 123.39 116.21 113.96 119.01 114.13 106.05 4.73%
EPS 44.00 34.92 30.84 35.68 31.65 38.05 35.18 3.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6245 2.516 2.6189 2.5721 1.5065 1.5304 1.9243 5.30%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.15 6.82 7.10 7.41 7.00 6.96 6.70 -
P/RPS 4.39 5.53 6.11 6.50 5.11 5.30 5.49 -3.65%
P/EPS 13.98 19.54 23.01 20.77 19.23 15.90 16.55 -2.77%
EY 7.15 5.12 4.35 4.81 5.20 6.29 6.04 2.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.71 2.71 2.88 4.04 3.95 3.03 -4.21%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 23/05/17 26/05/16 29/05/15 28/05/14 28/05/13 31/05/12 26/05/11 -
Price 6.31 7.00 7.00 7.35 7.20 7.20 6.70 -
P/RPS 4.51 5.67 6.02 6.45 5.26 5.49 5.49 -3.22%
P/EPS 14.34 20.06 22.69 20.60 19.78 16.45 16.55 -2.35%
EY 6.97 4.99 4.41 4.85 5.06 6.08 6.04 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.78 2.67 2.86 4.16 4.09 3.03 -3.80%

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