[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
19-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -75.97%
YoY- -21.34%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 187,893 198,105 184,800 177,709 178,384 167,162 161,051 2.60%
PBT 31,642 56,225 37,398 47,193 51,696 45,875 67,977 -11.96%
Tax -9,163 -15,161 -12,698 -16,124 -12,200 -14,672 -17,382 -10.11%
NP 22,479 41,064 24,700 31,069 39,496 31,203 50,595 -12.64%
-
NP to SH 22,479 41,064 24,700 31,069 39,496 31,203 50,595 -12.64%
-
Tax Rate 28.96% 26.96% 33.95% 34.17% 23.60% 31.98% 25.57% -
Total Cost 165,414 157,041 160,100 146,640 138,888 135,959 110,456 6.95%
-
Net Worth 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 1,207,270 6.51%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,800 23,000 13,800 - - - - -
Div Payout % 61.39% 56.01% 55.87% - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 1,207,270 6.51%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.96% 20.73% 13.37% 17.48% 22.14% 18.67% 31.42% -
ROE 1.27% 2.39% 1.77% 2.30% 3.09% 2.51% 4.19% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.85 43.07 40.17 38.63 38.78 36.34 35.01 2.60%
EPS 4.89 8.93 5.37 6.75 8.59 6.78 11.00 -12.63%
DPS 3.00 5.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 2.6245 6.51%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 40.85 43.07 40.17 38.63 38.78 36.34 35.01 2.60%
EPS 4.89 8.93 5.37 6.75 8.59 6.78 11.00 -12.63%
DPS 3.00 5.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 2.6245 6.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 5.01 5.20 4.18 3.83 4.75 5.90 6.15 -
P/RPS 12.27 12.07 10.40 9.91 12.25 16.24 17.57 -5.80%
P/EPS 102.52 58.25 77.85 56.71 55.32 86.98 55.91 10.62%
EY 0.98 1.72 1.28 1.76 1.81 1.15 1.79 -9.54%
DY 0.60 0.96 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.39 1.38 1.30 1.71 2.18 2.34 -9.21%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/23 27/05/22 27/05/21 19/05/20 28/05/19 25/05/18 23/05/17 -
Price 5.00 5.25 4.20 4.35 4.82 5.80 6.31 -
P/RPS 12.24 12.19 10.45 11.26 12.43 15.96 18.02 -6.24%
P/EPS 102.32 58.81 78.22 64.41 56.14 85.50 57.37 10.11%
EY 0.98 1.70 1.28 1.55 1.78 1.17 1.74 -9.12%
DY 0.60 0.95 0.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.41 1.39 1.48 1.74 2.14 2.40 -9.70%

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