[BIPORT] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 96.29%
YoY- -46.65%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 172,177 178,048 173,960 161,969 178,185 138,431 130,788 4.68%
PBT 24,886 35,199 44,349 34,567 49,249 48,930 41,193 -8.04%
Tax -3,125 -8,425 -19,661 -16,031 -14,502 -12,321 -11,964 -20.03%
NP 21,761 26,774 24,688 18,536 34,747 36,609 29,229 -4.79%
-
NP to SH 21,761 26,774 24,688 18,536 34,747 36,609 29,229 -4.79%
-
Tax Rate 12.56% 23.94% 44.33% 46.38% 29.45% 25.18% 29.04% -
Total Cost 150,416 151,274 149,272 143,433 143,438 101,822 101,559 6.75%
-
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 13,800 18,400 18,400 9,200 18,400 27,600 18,400 -4.67%
Div Payout % 63.42% 68.72% 74.53% 49.63% 52.95% 75.39% 62.95% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.64% 15.04% 14.19% 11.44% 19.50% 26.45% 22.35% -
ROE 1.55% 1.95% 1.92% 1.54% 2.91% 3.21% 2.51% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.43 38.71 37.82 35.21 38.74 30.09 28.43 4.68%
EPS 4.73 5.82 5.37 4.03 7.55 7.96 6.35 -4.78%
DPS 3.00 4.00 4.00 2.00 4.00 6.00 4.00 -4.67%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 37.43 38.71 37.82 35.21 38.74 30.09 28.43 4.68%
EPS 4.73 5.82 5.37 4.03 7.55 7.96 6.35 -4.78%
DPS 3.00 4.00 4.00 2.00 4.00 6.00 4.00 -4.67%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.38 3.70 3.75 5.23 5.89 6.65 6.50 -
P/RPS 11.70 9.56 9.92 14.85 15.21 22.10 22.86 -10.55%
P/EPS 92.59 63.57 69.87 129.79 77.98 83.56 102.30 -1.64%
EY 1.08 1.57 1.43 0.77 1.28 1.20 0.98 1.63%
DY 0.68 1.08 1.07 0.38 0.68 0.90 0.62 1.55%
P/NAPS 1.43 1.24 1.34 2.01 2.27 2.68 2.57 -9.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 09/11/15 -
Price 4.70 3.91 4.16 5.00 6.05 6.28 6.83 -
P/RPS 12.56 10.10 11.00 14.20 15.62 20.87 24.02 -10.23%
P/EPS 99.35 67.18 77.51 124.08 80.09 78.91 107.49 -1.30%
EY 1.01 1.49 1.29 0.81 1.25 1.27 0.93 1.38%
DY 0.64 1.02 0.96 0.40 0.66 0.96 0.59 1.36%
P/NAPS 1.54 1.31 1.49 1.92 2.33 2.53 2.70 -8.92%

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