[BIPORT] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 11.22%
YoY- 26.58%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 792,420 739,200 710,836 713,536 668,648 644,204 567,600 5.71%
PBT 224,900 149,592 188,772 206,784 183,500 271,908 216,272 0.65%
Tax -60,644 -50,792 -64,496 -48,800 -58,688 -69,528 -55,724 1.41%
NP 164,256 98,800 124,276 157,984 124,812 202,380 160,548 0.38%
-
NP to SH 164,256 98,800 124,276 157,984 124,812 202,380 160,548 0.38%
-
Tax Rate 26.96% 33.95% 34.17% 23.60% 31.98% 25.57% 25.77% -
Total Cost 628,164 640,400 586,560 555,552 543,836 441,824 407,052 7.49%
-
Net Worth 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 6.79%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 92,000 55,200 - - - - - -
Div Payout % 56.01% 55.87% - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 6.79%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 20.73% 13.37% 17.48% 22.14% 18.67% 31.42% 28.29% -
ROE 9.56% 7.09% 9.19% 12.38% 10.02% 16.76% 13.87% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 172.27 160.70 154.53 155.12 145.36 140.04 123.39 5.71%
EPS 35.72 21.48 27.00 34.36 27.12 44.00 34.92 0.37%
DPS 20.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7336 3.0283 2.9391 2.7751 2.7075 2.6245 2.516 6.79%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 172.27 160.70 154.53 155.12 145.36 140.04 123.39 5.71%
EPS 35.72 21.48 27.00 34.36 27.12 44.00 34.92 0.37%
DPS 20.00 12.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.7336 3.0283 2.9391 2.7751 2.7075 2.6245 2.516 6.79%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 5.20 4.18 3.83 4.75 5.90 6.15 6.82 -
P/RPS 3.02 2.60 2.48 3.06 4.06 4.39 5.53 -9.58%
P/EPS 14.56 19.46 14.18 13.83 21.74 13.98 19.54 -4.78%
EY 6.87 5.14 7.05 7.23 4.60 7.15 5.12 5.01%
DY 3.85 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.38 1.30 1.71 2.18 2.34 2.71 -10.52%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 27/05/21 19/05/20 28/05/19 25/05/18 23/05/17 26/05/16 -
Price 5.25 4.20 4.35 4.82 5.80 6.31 7.00 -
P/RPS 3.05 2.61 2.81 3.11 3.99 4.51 5.67 -9.81%
P/EPS 14.70 19.55 16.10 14.03 21.38 14.34 20.06 -5.04%
EY 6.80 5.11 6.21 7.13 4.68 6.97 4.99 5.29%
DY 3.81 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.39 1.48 1.74 2.14 2.40 2.78 -10.69%

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