[BIPORT] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -14.55%
YoY- -71.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 786,362 781,047 741,691 715,401 715,745 697,361 685,931 2.30%
PBT 185,116 153,429 145,142 116,870 174,530 207,681 189,176 -0.36%
Tax -37,826 -44,290 234,413 -29,938 -53,658 -57,345 -55,318 -6.13%
NP 147,290 109,139 379,555 86,932 120,872 150,336 133,858 1.60%
-
NP to SH 147,290 109,139 379,555 86,932 120,872 150,336 133,858 1.60%
-
Tax Rate 20.43% 28.87% -161.51% 25.62% 30.74% 27.61% 29.24% -
Total Cost 639,072 671,908 362,136 628,469 594,873 547,025 552,073 2.46%
-
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 55,200 55,200 64,400 50,600 55,200 36,800 69,000 -3.64%
Div Payout % 37.48% 50.58% 16.97% 58.21% 45.67% 24.48% 51.55% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 18.73% 13.97% 51.17% 12.15% 16.89% 21.56% 19.51% -
ROE 7.93% 6.19% 22.10% 6.24% 8.94% 11.78% 10.75% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 170.95 169.79 161.24 155.52 155.60 151.60 149.12 2.30%
EPS 32.02 23.73 82.51 18.90 26.28 32.68 29.10 1.60%
DPS 12.00 12.00 14.00 11.00 12.00 8.00 15.00 -3.64%
NAPS 4.0353 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 6.87%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 170.95 169.79 161.24 155.52 155.60 151.60 149.12 2.30%
EPS 32.02 23.73 82.51 18.90 26.28 32.68 29.10 1.60%
DPS 12.00 12.00 14.00 11.00 12.00 8.00 15.00 -3.64%
NAPS 4.0353 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 6.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 5.70 5.01 5.20 4.18 3.83 4.75 5.90 -
P/RPS 3.33 2.95 3.23 2.69 2.46 3.13 3.96 -2.84%
P/EPS 17.80 21.12 6.30 22.12 14.58 14.53 20.28 -2.14%
EY 5.62 4.74 15.87 4.52 6.86 6.88 4.93 2.20%
DY 2.11 2.40 2.69 2.63 3.13 1.68 2.54 -3.04%
P/NAPS 1.41 1.31 1.39 1.38 1.30 1.71 2.18 -6.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 27/05/22 27/05/21 19/05/20 28/05/19 25/05/18 -
Price 6.25 5.00 5.25 4.20 4.35 4.82 5.80 -
P/RPS 3.66 2.94 3.26 2.70 2.80 3.18 3.89 -1.00%
P/EPS 19.52 21.07 6.36 22.22 16.55 14.75 19.93 -0.34%
EY 5.12 4.75 15.72 4.50 6.04 6.78 5.02 0.32%
DY 1.92 2.40 2.67 2.62 2.76 1.66 2.59 -4.86%
P/NAPS 1.55 1.30 1.41 1.39 1.48 1.74 2.14 -5.22%

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