[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -16.91%
YoY- -26.9%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 524,236 529,778 523,698 520,416 547,468 506,209 493,484 4.11%
PBT 208,824 188,173 184,793 176,560 221,360 178,571 178,034 11.23%
Tax -44,700 -30,468 -45,837 -55,584 -75,768 -32,183 -25,966 43.68%
NP 164,124 157,705 138,956 120,976 145,592 146,388 152,068 5.22%
-
NP to SH 164,124 157,705 138,956 120,976 145,592 146,388 152,068 5.22%
-
Tax Rate 21.41% 16.19% 24.80% 31.48% 34.23% 18.02% 14.58% -
Total Cost 360,112 372,073 384,742 399,440 401,876 359,821 341,416 3.62%
-
Net Worth 1,183,165 1,078,700 1,059,514 1,177,784 693,001 656,541 654,113 48.50%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 103,500 85,389 69,000 - 89,992 79,979 -
Div Payout % - 65.63% 61.45% 57.04% - 61.47% 52.59% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,183,165 1,078,700 1,059,514 1,177,784 693,001 656,541 654,113 48.50%
NOSH 460,000 460,000 426,947 460,000 399,978 399,964 399,898 9.79%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.31% 29.77% 26.53% 23.25% 26.59% 28.92% 30.82% -
ROE 13.87% 14.62% 13.12% 10.27% 21.01% 22.30% 23.25% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 113.96 115.17 122.66 113.13 136.87 126.56 123.40 -5.17%
EPS 35.68 36.23 32.55 29.48 36.40 36.60 38.03 -4.16%
DPS 0.00 22.50 20.00 15.00 0.00 22.50 20.00 -
NAPS 2.5721 2.345 2.4816 2.5604 1.7326 1.6415 1.6357 35.26%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.02 115.23 113.90 113.19 119.07 110.10 107.33 4.11%
EPS 35.70 34.30 30.22 26.31 31.67 31.84 33.07 5.23%
DPS 0.00 22.51 18.57 15.01 0.00 19.57 17.40 -
NAPS 2.5734 2.3462 2.3044 2.5617 1.5073 1.428 1.4227 48.50%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.41 7.50 7.72 7.18 7.00 7.00 7.10 -
P/RPS 6.50 6.51 6.29 6.35 5.11 5.53 5.75 8.52%
P/EPS 20.77 21.88 23.72 27.30 19.23 19.13 18.67 7.37%
EY 4.81 4.57 4.22 3.66 5.20 5.23 5.36 -6.96%
DY 0.00 3.00 2.59 2.09 0.00 3.21 2.82 -
P/NAPS 2.88 3.20 3.11 2.80 4.04 4.26 4.34 -23.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 -
Price 7.35 7.50 7.55 7.78 7.20 7.00 7.10 -
P/RPS 6.45 6.51 6.16 6.88 5.26 5.53 5.75 7.96%
P/EPS 20.60 21.88 23.20 29.58 19.78 19.13 18.67 6.78%
EY 4.85 4.57 4.31 3.38 5.06 5.23 5.36 -6.45%
DY 0.00 3.00 2.65 1.93 0.00 3.21 2.82 -
P/NAPS 2.86 3.20 3.04 3.04 4.16 4.26 4.34 -24.29%

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