[BIPORT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -41.34%
YoY- -31.61%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 158,944 154,314 137,169 131,891 139,034 123,341 119,519 4.86%
PBT 15,972 40,565 37,265 29,868 45,351 32,940 34,058 -11.85%
Tax -6,529 -16,768 -7,330 -9,051 -14,911 -8,850 4,931 -
NP 9,443 23,797 29,935 20,817 30,440 24,090 38,989 -21.03%
-
NP to SH 9,443 23,797 29,935 20,817 30,440 24,090 38,989 -21.03%
-
Tax Rate 40.88% 41.34% 19.67% 30.30% 32.88% 26.87% -14.48% -
Total Cost 149,501 130,517 107,234 111,074 108,594 99,251 80,530 10.85%
-
Net Worth 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 1,177,784 652,799 10.52%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 18,400 27,600 27,600 27,600 27,600 34,500 29,990 -7.81%
Div Payout % 194.85% 115.98% 92.20% 132.58% 90.67% 143.21% 76.92% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,190,480 1,175,852 1,132,106 1,153,818 1,149,678 1,177,784 652,799 10.52%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 399,876 2.36%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.94% 15.42% 21.82% 15.78% 21.89% 19.53% 32.62% -
ROE 0.79% 2.02% 2.64% 1.80% 2.65% 2.05% 5.97% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.55 33.55 29.82 28.67 30.22 26.81 29.89 2.44%
EPS 2.05 5.17 6.51 4.53 6.62 5.73 9.75 -22.87%
DPS 4.00 6.00 6.00 6.00 6.00 7.50 7.50 -9.94%
NAPS 2.588 2.5562 2.4611 2.5083 2.4993 2.5604 1.6325 7.97%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 34.55 33.55 29.82 28.67 30.22 26.81 25.98 4.86%
EPS 2.05 5.17 6.51 4.53 6.62 5.73 8.48 -21.06%
DPS 4.00 6.00 6.00 6.00 6.00 7.50 6.52 -7.81%
NAPS 2.588 2.5562 2.4611 2.5083 2.4993 2.5604 1.4191 10.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.52 6.07 7.00 6.90 7.25 7.18 7.00 -
P/RPS 15.98 18.09 23.47 24.07 23.99 26.78 23.42 -6.16%
P/EPS 268.90 117.33 107.57 152.47 109.56 137.10 71.79 24.60%
EY 0.37 0.85 0.93 0.66 0.91 0.73 1.39 -19.78%
DY 0.72 0.99 0.86 0.87 0.83 1.04 1.07 -6.38%
P/NAPS 2.13 2.37 2.84 2.75 2.90 2.80 4.29 -11.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 29/08/13 30/08/12 -
Price 5.45 5.96 6.80 6.80 7.10 7.78 7.01 -
P/RPS 15.77 17.77 22.80 23.72 23.49 29.02 23.45 -6.39%
P/EPS 265.49 115.21 104.49 150.26 107.29 148.56 71.90 24.31%
EY 0.38 0.87 0.96 0.67 0.93 0.67 1.39 -19.43%
DY 0.73 1.01 0.88 0.88 0.85 0.96 1.07 -6.17%
P/NAPS 2.11 2.33 2.76 2.71 2.84 3.04 4.29 -11.14%

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