[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -68.54%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 178,384 167,162 161,051 141,900 133,645 131,059 136,867 4.51%
PBT 51,696 45,875 67,977 54,068 47,100 52,206 55,340 -1.12%
Tax -12,200 -14,672 -17,382 -13,931 -11,615 -11,175 -18,942 -7.06%
NP 39,496 31,203 50,595 40,137 35,485 41,031 36,398 1.37%
-
NP to SH 39,496 31,203 50,595 40,137 35,485 41,031 36,398 1.37%
-
Tax Rate 23.60% 31.98% 25.57% 25.77% 24.66% 21.41% 34.23% -
Total Cost 138,888 135,959 110,456 101,763 98,160 90,028 100,469 5.54%
-
Net Worth 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 693,001 10.71%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 693,001 10.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 399,978 2.35%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 22.14% 18.67% 31.42% 28.29% 26.55% 31.31% 26.59% -
ROE 3.09% 2.51% 4.19% 3.47% 2.95% 3.47% 5.25% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.78 36.34 35.01 30.85 29.05 28.49 34.22 2.10%
EPS 8.59 6.78 11.00 8.73 7.71 8.92 9.10 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 1.7326 8.16%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 38.78 36.34 35.01 30.85 29.05 28.49 29.75 4.51%
EPS 8.59 6.78 11.00 8.73 7.71 8.92 7.91 1.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 1.5065 10.71%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.75 5.90 6.15 6.82 7.10 7.41 7.00 -
P/RPS 12.25 16.24 17.57 22.11 24.44 26.01 20.46 -8.19%
P/EPS 55.32 86.98 55.91 78.16 92.04 83.07 76.92 -5.34%
EY 1.81 1.15 1.79 1.28 1.09 1.20 1.30 5.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 2.18 2.34 2.71 2.71 2.88 4.04 -13.34%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 23/05/17 26/05/16 29/05/15 28/05/14 28/05/13 -
Price 4.82 5.80 6.31 7.00 7.00 7.35 7.20 -
P/RPS 12.43 15.96 18.02 22.69 24.09 25.80 21.04 -8.39%
P/EPS 56.14 85.50 57.37 80.23 90.74 82.40 79.12 -5.55%
EY 1.78 1.17 1.74 1.25 1.10 1.21 1.26 5.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 2.14 2.40 2.78 2.67 2.86 4.16 -13.51%

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