[BIPORT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
09-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 51.91%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 488,075 493,551 417,502 396,324 403,504 392,774 370,113 4.71%
PBT 96,414 157,791 140,263 118,159 141,351 138,595 133,526 -5.28%
Tax -37,232 -48,652 -33,582 -32,630 -35,193 -34,378 -19,475 11.39%
NP 59,182 109,139 106,681 85,529 106,158 104,217 114,051 -10.35%
-
NP to SH 59,182 109,139 106,681 85,529 106,158 104,217 114,051 -10.35%
-
Tax Rate 38.62% 30.83% 23.94% 27.62% 24.90% 24.80% 14.59% -
Total Cost 428,893 384,412 310,821 310,795 297,346 288,557 256,062 8.97%
-
Net Worth 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 10.63%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 27,600 46,000 55,200 46,000 55,200 64,042 59,984 -12.13%
Div Payout % 46.64% 42.15% 51.74% 53.78% 52.00% 61.45% 52.59% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 1,059,514 654,113 10.63%
NOSH 460,000 460,000 460,000 460,000 460,000 426,947 399,898 2.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.13% 22.11% 25.55% 21.58% 26.31% 26.53% 30.82% -
ROE 4.93% 9.15% 9.35% 7.34% 9.17% 9.84% 17.44% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 106.10 107.29 90.76 86.16 87.72 92.00 92.55 2.30%
EPS 12.87 23.73 23.19 18.59 23.08 24.41 28.52 -12.41%
DPS 6.00 10.00 12.00 10.00 12.00 15.00 15.00 -14.15%
NAPS 2.6083 2.5917 2.4806 2.5331 2.5156 2.4816 1.6357 8.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 106.10 107.29 90.76 86.16 87.72 85.39 80.46 4.71%
EPS 12.87 23.73 23.19 18.59 23.08 22.66 24.79 -10.34%
DPS 6.00 10.00 12.00 10.00 12.00 13.92 13.04 -12.13%
NAPS 2.6083 2.5917 2.4806 2.5331 2.5156 2.3033 1.422 10.63%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 5.23 5.89 6.65 6.50 7.00 7.72 7.10 -
P/RPS 4.93 5.49 7.33 7.54 7.98 8.39 7.67 -7.09%
P/EPS 40.65 24.83 28.67 34.96 30.33 31.63 24.89 8.51%
EY 2.46 4.03 3.49 2.86 3.30 3.16 4.02 -7.85%
DY 1.15 1.70 1.80 1.54 1.71 1.94 2.11 -9.61%
P/NAPS 2.01 2.27 2.68 2.57 2.78 3.11 4.34 -12.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 29/11/17 21/11/16 09/11/15 27/11/14 28/11/13 26/11/12 -
Price 5.00 6.05 6.28 6.83 6.97 7.55 7.10 -
P/RPS 4.71 5.64 6.92 7.93 7.95 8.21 7.67 -7.80%
P/EPS 38.86 25.50 27.08 36.73 30.20 30.93 24.89 7.70%
EY 2.57 3.92 3.69 2.72 3.31 3.23 4.02 -7.18%
DY 1.20 1.65 1.91 1.46 1.72 1.99 2.11 -8.97%
P/NAPS 1.92 2.33 2.53 2.70 2.77 3.04 4.34 -12.70%

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