[BIPORT] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.95%
YoY- -20.68%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 178,185 138,431 130,788 133,411 132,566 119,345 117,371 7.19%
PBT 49,249 48,930 41,193 43,794 50,315 39,637 42,546 2.46%
Tax -14,502 -12,321 -11,964 -9,107 -6,586 -8,333 -3,471 26.88%
NP 34,747 36,609 29,229 34,687 43,729 31,304 39,075 -1.93%
-
NP to SH 34,747 36,609 29,229 34,687 43,729 31,304 39,075 -1.93%
-
Tax Rate 29.45% 25.18% 29.04% 20.80% 13.09% 21.02% 8.16% -
Total Cost 143,438 101,822 101,559 98,724 88,837 88,041 78,296 10.60%
-
Net Worth 1,192,182 1,141,076 1,165,225 1,157,175 1,141,536 653,945 835,773 6.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,400 27,600 18,400 27,600 34,500 29,984 29,996 -7.81%
Div Payout % 52.95% 75.39% 62.95% 79.57% 78.90% 95.79% 76.77% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,192,182 1,141,076 1,165,225 1,157,175 1,141,536 653,945 835,773 6.09%
NOSH 460,000 460,000 460,000 460,000 460,000 399,795 399,948 2.35%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 19.50% 26.45% 22.35% 26.00% 32.99% 26.23% 33.29% -
ROE 2.91% 3.21% 2.51% 3.00% 3.83% 4.79% 4.68% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.74 30.09 28.43 29.00 28.82 29.85 29.35 4.73%
EPS 7.55 7.96 6.35 7.54 9.51 7.83 9.77 -4.20%
DPS 4.00 6.00 4.00 6.00 7.50 7.50 7.50 -9.93%
NAPS 2.5917 2.4806 2.5331 2.5156 2.4816 1.6357 2.0897 3.64%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 38.74 30.09 28.43 29.00 28.82 25.94 25.52 7.19%
EPS 7.55 7.96 6.35 7.54 9.51 6.81 8.49 -1.93%
DPS 4.00 6.00 4.00 6.00 7.50 6.52 6.52 -7.81%
NAPS 2.5917 2.4806 2.5331 2.5156 2.4816 1.4216 1.8169 6.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 5.89 6.65 6.50 7.00 7.72 7.10 6.60 -
P/RPS 15.21 22.10 22.86 24.14 26.79 23.78 22.49 -6.30%
P/EPS 77.98 83.56 102.30 92.83 81.21 90.68 67.55 2.41%
EY 1.28 1.20 0.98 1.08 1.23 1.10 1.48 -2.38%
DY 0.68 0.90 0.62 0.86 0.97 1.06 1.14 -8.24%
P/NAPS 2.27 2.68 2.57 2.78 3.11 4.34 3.16 -5.35%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 21/11/16 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 -
Price 6.05 6.28 6.83 6.97 7.55 7.10 6.60 -
P/RPS 15.62 20.87 24.02 24.03 26.20 23.78 22.49 -5.88%
P/EPS 80.09 78.91 107.49 92.43 79.42 90.68 67.55 2.87%
EY 1.25 1.27 0.93 1.08 1.26 1.10 1.48 -2.77%
DY 0.66 0.96 0.59 0.86 0.99 1.06 1.14 -8.69%
P/NAPS 2.33 2.53 2.70 2.77 3.04 4.34 3.16 -4.94%

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