[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 30.26%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 366,909 342,856 358,009 326,106 315,365 279,069 265,536 5.53%
PBT 67,331 63,558 85,322 61,847 108,542 91,333 76,967 -2.20%
Tax -22,709 -21,900 -24,156 -21,201 -34,150 -21,261 -20,666 1.58%
NP 44,622 41,658 61,166 40,646 74,392 70,072 56,301 -3.79%
-
NP to SH 44,622 41,658 61,166 40,646 74,392 70,072 56,301 -3.79%
-
Tax Rate 33.73% 34.46% 28.31% 34.28% 31.46% 23.28% 26.85% -
Total Cost 322,287 301,198 296,843 285,460 240,973 208,997 209,235 7.45%
-
Net Worth 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 3.26%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 27,600 18,400 18,400 18,400 27,600 27,600 27,600 0.00%
Div Payout % 61.85% 44.17% 30.08% 45.27% 37.10% 39.39% 49.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 3.26%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 12.16% 12.15% 17.09% 12.46% 23.59% 25.11% 21.20% -
ROE 3.19% 3.08% 4.78% 3.41% 6.33% 6.19% 4.88% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.76 74.53 77.83 70.89 68.56 60.67 57.73 5.52%
EPS 9.70 9.05 13.30 8.83 16.17 15.24 12.24 -3.79%
DPS 6.00 4.00 4.00 4.00 6.00 6.00 6.00 0.00%
NAPS 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 3.26%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 79.76 74.53 77.83 70.89 68.56 60.67 57.73 5.52%
EPS 9.70 9.05 13.30 8.83 16.17 15.24 12.24 -3.79%
DPS 6.00 4.00 4.00 4.00 6.00 6.00 6.00 0.00%
NAPS 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 3.26%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.35 4.20 4.90 5.52 6.07 7.00 6.90 -
P/RPS 5.45 5.64 6.30 7.79 8.85 11.54 11.95 -12.25%
P/EPS 44.84 46.38 36.85 62.47 37.53 45.95 56.38 -3.74%
EY 2.23 2.16 2.71 1.60 2.66 2.18 1.77 3.92%
DY 1.38 0.95 0.82 0.72 0.99 0.86 0.87 7.98%
P/NAPS 1.43 1.43 1.76 2.13 2.37 2.84 2.75 -10.31%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 -
Price 4.58 3.95 3.98 5.45 5.96 6.80 6.80 -
P/RPS 5.74 5.30 5.11 7.69 8.69 11.21 11.78 -11.28%
P/EPS 47.21 43.62 29.93 61.68 36.85 44.64 55.56 -2.67%
EY 2.12 2.29 3.34 1.62 2.71 2.24 1.80 2.76%
DY 1.31 1.01 1.01 0.73 1.01 0.88 0.88 6.84%
P/NAPS 1.51 1.34 1.43 2.11 2.33 2.76 2.71 -9.27%

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