[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.23%
YoY- 26.06%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 177,709 178,384 167,162 161,051 141,900 133,645 131,059 5.20%
PBT 47,193 51,696 45,875 67,977 54,068 47,100 52,206 -1.66%
Tax -16,124 -12,200 -14,672 -17,382 -13,931 -11,615 -11,175 6.29%
NP 31,069 39,496 31,203 50,595 40,137 35,485 41,031 -4.52%
-
NP to SH 31,069 39,496 31,203 50,595 40,137 35,485 41,031 -4.52%
-
Tax Rate 34.17% 23.60% 31.98% 25.57% 25.77% 24.66% 21.41% -
Total Cost 146,640 138,888 135,959 110,456 101,763 98,160 90,028 8.46%
-
Net Worth 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 2.24%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 2.24%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 17.48% 22.14% 18.67% 31.42% 28.29% 26.55% 31.31% -
ROE 2.30% 3.09% 2.51% 4.19% 3.47% 2.95% 3.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.63 38.78 36.34 35.01 30.85 29.05 28.49 5.20%
EPS 6.75 8.59 6.78 11.00 8.73 7.71 8.92 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9391 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 2.24%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 38.63 38.78 36.34 35.01 30.85 29.05 28.49 5.20%
EPS 6.75 8.59 6.78 11.00 8.73 7.71 8.92 -4.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9391 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 2.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.83 4.75 5.90 6.15 6.82 7.10 7.41 -
P/RPS 9.91 12.25 16.24 17.57 22.11 24.44 26.01 -14.84%
P/EPS 56.71 55.32 86.98 55.91 78.16 92.04 83.07 -6.15%
EY 1.76 1.81 1.15 1.79 1.28 1.09 1.20 6.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.71 2.18 2.34 2.71 2.71 2.88 -12.40%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 28/05/19 25/05/18 23/05/17 26/05/16 29/05/15 28/05/14 -
Price 4.35 4.82 5.80 6.31 7.00 7.00 7.35 -
P/RPS 11.26 12.43 15.96 18.02 22.69 24.09 25.80 -12.89%
P/EPS 64.41 56.14 85.50 57.37 80.23 90.74 82.40 -4.01%
EY 1.55 1.78 1.17 1.74 1.25 1.10 1.21 4.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.74 2.14 2.40 2.78 2.67 2.86 -10.38%

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