[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 74.58%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 358,009 326,106 315,365 279,069 265,536 270,093 260,208 5.45%
PBT 85,322 61,847 108,542 91,333 76,967 97,557 88,280 -0.56%
Tax -24,156 -21,201 -34,150 -21,261 -20,666 -26,086 -27,792 -2.30%
NP 61,166 40,646 74,392 70,072 56,301 71,471 60,488 0.18%
-
NP to SH 61,166 40,646 74,392 70,072 56,301 71,471 60,488 0.18%
-
Tax Rate 28.31% 34.28% 31.46% 23.28% 26.85% 26.74% 31.48% -
Total Cost 296,843 285,460 240,973 208,997 209,235 198,622 199,720 6.82%
-
Net Worth 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 1.39%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 18,400 18,400 27,600 27,600 27,600 27,596 34,500 -9.94%
Div Payout % 30.08% 45.27% 37.10% 39.39% 49.02% 38.61% 57.04% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 1.39%
NOSH 460,000 460,000 460,000 460,000 460,000 459,935 460,000 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 17.09% 12.46% 23.59% 25.11% 21.20% 26.46% 23.25% -
ROE 4.78% 3.41% 6.33% 6.19% 4.88% 6.22% 5.14% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 77.83 70.89 68.56 60.67 57.73 58.72 56.57 5.45%
EPS 13.30 8.83 16.17 15.24 12.24 15.54 14.74 -1.69%
DPS 4.00 4.00 6.00 6.00 6.00 6.00 7.50 -9.94%
NAPS 2.7823 2.588 2.5562 2.4611 2.5083 2.4993 2.5604 1.39%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 77.83 70.89 68.56 60.67 57.73 58.72 56.57 5.45%
EPS 13.30 8.83 16.17 15.24 12.24 15.54 14.74 -1.69%
DPS 4.00 4.00 6.00 6.00 6.00 6.00 7.50 -9.94%
NAPS 2.7823 2.588 2.5562 2.4611 2.5083 2.499 2.5604 1.39%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 4.90 5.52 6.07 7.00 6.90 7.25 7.18 -
P/RPS 6.30 7.79 8.85 11.54 11.95 12.35 12.69 -11.01%
P/EPS 36.85 62.47 37.53 45.95 56.38 46.66 54.60 -6.34%
EY 2.71 1.60 2.66 2.18 1.77 2.14 1.83 6.75%
DY 0.82 0.72 0.99 0.86 0.87 0.83 1.04 -3.88%
P/NAPS 1.76 2.13 2.37 2.84 2.75 2.90 2.80 -7.44%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 29/08/13 -
Price 3.98 5.45 5.96 6.80 6.80 7.10 7.78 -
P/RPS 5.11 7.69 8.69 11.21 11.78 12.09 13.75 -15.20%
P/EPS 29.93 61.68 36.85 44.64 55.56 45.69 59.17 -10.73%
EY 3.34 1.62 2.71 2.24 1.80 2.19 1.69 12.01%
DY 1.01 0.73 1.01 0.88 0.88 0.85 0.96 0.84%
P/NAPS 1.43 2.11 2.33 2.76 2.71 2.84 3.04 -11.80%

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