[BIPORT] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 46.01%
YoY- -5.09%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 178,048 173,960 161,969 178,185 138,431 130,788 133,411 4.92%
PBT 35,199 44,349 34,567 49,249 48,930 41,193 43,794 -3.57%
Tax -8,425 -19,661 -16,031 -14,502 -12,321 -11,964 -9,107 -1.28%
NP 26,774 24,688 18,536 34,747 36,609 29,229 34,687 -4.21%
-
NP to SH 26,774 24,688 18,536 34,747 36,609 29,229 34,687 -4.21%
-
Tax Rate 23.94% 44.33% 46.38% 29.45% 25.18% 29.04% 20.80% -
Total Cost 151,274 149,272 143,433 143,438 101,822 101,559 98,724 7.36%
-
Net Worth 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 2.86%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 18,400 18,400 9,200 18,400 27,600 18,400 27,600 -6.52%
Div Payout % 68.72% 74.53% 49.63% 52.95% 75.39% 62.95% 79.57% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 1,157,175 2.86%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 15.04% 14.19% 11.44% 19.50% 26.45% 22.35% 26.00% -
ROE 1.95% 1.92% 1.54% 2.91% 3.21% 2.51% 3.00% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.71 37.82 35.21 38.74 30.09 28.43 29.00 4.92%
EPS 5.82 5.37 4.03 7.55 7.96 6.35 7.54 -4.21%
DPS 4.00 4.00 2.00 4.00 6.00 4.00 6.00 -6.52%
NAPS 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 2.5156 2.86%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.71 37.82 35.21 38.74 30.09 28.43 29.00 4.92%
EPS 5.82 5.37 4.03 7.55 7.96 6.35 7.54 -4.21%
DPS 4.00 4.00 2.00 4.00 6.00 4.00 6.00 -6.52%
NAPS 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 2.5156 2.86%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 3.70 3.75 5.23 5.89 6.65 6.50 7.00 -
P/RPS 9.56 9.92 14.85 15.21 22.10 22.86 24.14 -14.29%
P/EPS 63.57 69.87 129.79 77.98 83.56 102.30 92.83 -6.11%
EY 1.57 1.43 0.77 1.28 1.20 0.98 1.08 6.42%
DY 1.08 1.07 0.38 0.68 0.90 0.62 0.86 3.86%
P/NAPS 1.24 1.34 2.01 2.27 2.68 2.57 2.78 -12.57%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 09/11/15 27/11/14 -
Price 3.91 4.16 5.00 6.05 6.28 6.83 6.97 -
P/RPS 10.10 11.00 14.20 15.62 20.87 24.02 24.03 -13.43%
P/EPS 67.18 77.51 124.08 80.09 78.91 107.49 92.43 -5.17%
EY 1.49 1.29 0.81 1.25 1.27 0.93 1.08 5.50%
DY 1.02 0.96 0.40 0.66 0.96 0.59 0.86 2.88%
P/NAPS 1.31 1.49 1.92 2.33 2.53 2.70 2.77 -11.72%

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