[BIPORT] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -69.74%
YoY- -60.32%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 182,109 165,147 179,625 158,944 154,314 137,169 131,891 5.51%
PBT 29,933 16,365 33,628 15,972 40,565 37,265 29,868 0.03%
Tax -10,012 -5,776 -11,957 -6,529 -16,768 -7,330 -9,051 1.69%
NP 19,921 10,589 21,671 9,443 23,797 29,935 20,817 -0.72%
-
NP to SH 19,921 10,589 21,671 9,443 23,797 29,935 20,817 -0.72%
-
Tax Rate 33.45% 35.29% 35.56% 40.88% 41.34% 19.67% 30.30% -
Total Cost 162,188 154,558 157,954 149,501 130,517 107,234 111,074 6.50%
-
Net Worth 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 3.26%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 13,800 9,200 18,400 18,400 27,600 27,600 27,600 -10.90%
Div Payout % 69.27% 86.88% 84.91% 194.85% 115.98% 92.20% 132.58% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 1,132,106 1,153,818 3.26%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.94% 6.41% 12.06% 5.94% 15.42% 21.82% 15.78% -
ROE 1.42% 0.78% 1.69% 0.79% 2.02% 2.64% 1.80% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.59 35.90 39.05 34.55 33.55 29.82 28.67 5.52%
EPS 4.33 2.30 4.71 2.05 5.17 6.51 4.53 -0.74%
DPS 3.00 2.00 4.00 4.00 6.00 6.00 6.00 -10.90%
NAPS 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 3.26%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.59 35.90 39.05 34.55 33.55 29.82 28.67 5.52%
EPS 4.33 2.30 4.71 2.05 5.17 6.51 4.53 -0.74%
DPS 3.00 2.00 4.00 4.00 6.00 6.00 6.00 -10.90%
NAPS 3.0415 2.9421 2.7823 2.588 2.5562 2.4611 2.5083 3.26%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 4.35 4.20 4.90 5.52 6.07 7.00 6.90 -
P/RPS 10.99 11.70 12.55 15.98 18.09 23.47 24.07 -12.23%
P/EPS 100.45 182.45 104.01 268.90 117.33 107.57 152.47 -6.71%
EY 1.00 0.55 0.96 0.37 0.85 0.93 0.66 7.16%
DY 0.69 0.48 0.82 0.72 0.99 0.86 0.87 -3.78%
P/NAPS 1.43 1.43 1.76 2.13 2.37 2.84 2.75 -10.31%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 26/08/16 25/08/15 -
Price 4.58 3.95 3.98 5.45 5.96 6.80 6.80 -
P/RPS 11.57 11.00 10.19 15.77 17.77 22.80 23.72 -11.26%
P/EPS 105.76 171.59 84.48 265.49 115.21 104.49 150.26 -5.68%
EY 0.95 0.58 1.18 0.38 0.87 0.96 0.67 5.98%
DY 0.66 0.51 1.01 0.73 1.01 0.88 0.88 -4.67%
P/NAPS 1.51 1.34 1.43 2.11 2.33 2.76 2.71 -9.27%

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