[BIPORT] YoY Quarter Result on 30-Jun-2024 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -10.88%
YoY- 67.77%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 196,899 176,324 194,164 182,109 165,147 179,625 158,944 3.63%
PBT 53,794 28,557 29,419 29,933 16,365 33,628 15,972 22.40%
Tax -13,948 -4,807 -7,128 -10,012 -5,776 -11,957 -6,529 13.47%
NP 39,846 23,750 22,291 19,921 10,589 21,671 9,443 27.09%
-
NP to SH 39,846 23,750 22,291 19,921 10,589 21,671 9,443 27.09%
-
Tax Rate 25.93% 16.83% 24.23% 33.45% 35.29% 35.56% 40.88% -
Total Cost 157,053 152,574 171,873 162,188 154,558 157,954 149,501 0.82%
-
Net Worth 1,882,654 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.93%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 18,404 13,800 13,800 13,800 9,200 18,400 18,400 0.00%
Div Payout % 46.19% 58.11% 61.91% 69.27% 86.88% 84.91% 194.85% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,882,654 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.93%
NOSH 460,115 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.24% 13.47% 11.48% 10.94% 6.41% 12.06% 5.94% -
ROE 2.12% 1.34% 1.30% 1.42% 0.78% 1.69% 0.79% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.79 38.33 42.21 39.59 35.90 39.05 34.55 3.62%
EPS 8.66 5.16 4.85 4.33 2.30 4.71 2.05 27.11%
DPS 4.00 3.00 3.00 3.00 2.00 4.00 4.00 0.00%
NAPS 4.0917 3.856 3.7326 3.0415 2.9421 2.7823 2.588 7.92%
Adjusted Per Share Value based on latest NOSH - 460,115
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 42.79 38.32 42.20 39.58 35.89 39.04 34.54 3.63%
EPS 8.66 5.16 4.84 4.33 2.30 4.71 2.05 27.11%
DPS 4.00 3.00 3.00 3.00 2.00 4.00 4.00 0.00%
NAPS 4.0917 3.855 3.7317 3.0407 2.9414 2.7816 2.5874 7.93%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.30 5.06 5.39 4.35 4.20 4.90 5.52 -
P/RPS 14.72 13.20 12.77 10.99 11.70 12.55 15.98 -1.35%
P/EPS 72.75 98.00 111.23 100.45 182.45 104.01 268.90 -19.56%
EY 1.37 1.02 0.90 1.00 0.55 0.96 0.37 24.35%
DY 0.63 0.59 0.56 0.69 0.48 0.82 0.72 -2.19%
P/NAPS 1.54 1.31 1.44 1.43 1.43 1.76 2.13 -5.25%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 -
Price 6.30 5.15 5.20 4.58 3.95 3.98 5.45 -
P/RPS 14.72 13.44 12.32 11.57 11.00 10.19 15.77 -1.14%
P/EPS 72.75 99.75 107.31 105.76 171.59 84.48 265.49 -19.39%
EY 1.37 1.00 0.93 0.95 0.58 1.18 0.38 23.80%
DY 0.63 0.58 0.58 0.66 0.51 1.01 0.73 -2.42%
P/NAPS 1.54 1.34 1.39 1.51 1.34 1.43 2.11 -5.10%

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