[BIPORT] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 40.46%
YoY- 17.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 716,420 686,141 679,820 583,616 547,356 552,265 529,778 5.15%
PBT 179,032 201,862 211,278 200,979 168,475 192,706 188,173 -0.82%
Tax -49,733 -59,818 -58,028 -51,140 -40,906 -49,435 -30,468 8.50%
NP 129,299 142,044 153,250 149,839 127,569 143,271 157,705 -3.25%
-
NP to SH 129,299 142,044 153,250 149,839 127,569 143,271 157,705 -3.25%
-
Tax Rate 27.78% 29.63% 27.47% 25.45% 24.28% 25.65% 16.19% -
Total Cost 587,121 544,097 526,570 433,777 419,787 408,994 372,073 7.89%
-
Net Worth 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 3.55%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 55,200 36,800 69,000 82,800 73,600 82,815 103,500 -9.94%
Div Payout % 42.69% 25.91% 45.02% 55.26% 57.69% 57.80% 65.63% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 3.55%
NOSH 460,000 460,000 460,000 460,000 460,000 460,086 460,000 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 18.05% 20.70% 22.54% 25.67% 23.31% 25.94% 29.77% -
ROE 9.72% 11.15% 12.63% 12.95% 11.42% 12.27% 14.62% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 155.74 149.16 147.79 126.87 118.99 120.03 115.17 5.15%
EPS 28.11 30.88 33.32 32.57 27.73 31.14 36.23 -4.13%
DPS 12.00 8.00 15.00 18.00 16.00 18.00 22.50 -9.94%
NAPS 2.8915 2.7684 2.6376 2.5145 2.4287 2.5375 2.345 3.55%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 155.74 149.16 147.79 126.87 118.99 120.06 115.17 5.15%
EPS 28.11 30.88 33.32 32.57 27.73 31.15 36.23 -4.13%
DPS 12.00 8.00 15.00 18.00 16.00 18.00 22.50 -9.94%
NAPS 2.8915 2.7684 2.6376 2.5145 2.4287 2.538 2.345 3.55%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 4.45 4.50 5.95 6.28 7.18 7.00 7.50 -
P/RPS 2.86 3.02 4.03 4.95 6.03 5.83 6.51 -12.80%
P/EPS 15.83 14.57 17.86 19.28 25.89 22.48 21.88 -5.24%
EY 6.32 6.86 5.60 5.19 3.86 4.45 4.57 5.54%
DY 2.70 1.78 2.52 2.87 2.23 2.57 3.00 -1.73%
P/NAPS 1.54 1.63 2.26 2.50 2.96 2.76 3.20 -11.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 16/02/15 28/02/14 -
Price 4.65 4.42 5.90 6.03 7.10 7.00 7.50 -
P/RPS 2.99 2.96 3.99 4.75 5.97 5.83 6.51 -12.15%
P/EPS 16.54 14.31 17.71 18.51 25.60 22.48 21.88 -4.55%
EY 6.04 6.99 5.65 5.40 3.91 4.45 4.57 4.75%
DY 2.58 1.81 2.54 2.99 2.25 2.57 3.00 -2.48%
P/NAPS 1.61 1.60 2.24 2.40 2.92 2.76 3.20 -10.81%

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