[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -12.71%
YoY- 24.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 644,204 583,616 556,669 558,138 567,600 547,356 528,432 14.10%
PBT 271,908 200,979 187,017 182,666 216,272 168,475 157,545 43.83%
Tax -69,528 -51,140 -44,776 -42,522 -55,724 -40,906 -43,506 36.65%
NP 202,380 149,839 142,241 140,144 160,548 127,569 114,038 46.53%
-
NP to SH 202,380 149,839 142,241 140,144 160,548 127,569 114,038 46.53%
-
Tax Rate 25.57% 25.45% 23.94% 23.28% 25.77% 24.28% 27.61% -
Total Cost 441,824 433,777 414,428 417,994 407,052 419,787 414,393 4.36%
-
Net Worth 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 2.38%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 82,800 73,600 55,200 - 73,600 61,333 -
Div Payout % - 55.26% 51.74% 39.39% - 57.69% 53.78% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 2.38%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 31.42% 25.67% 25.55% 25.11% 28.29% 23.31% 21.58% -
ROE 16.76% 12.95% 12.47% 12.38% 13.87% 11.42% 9.79% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 140.04 126.87 121.02 121.33 123.39 118.99 114.88 14.10%
EPS 44.00 32.57 30.92 30.48 34.92 27.73 24.79 46.54%
DPS 0.00 18.00 16.00 12.00 0.00 16.00 13.33 -
NAPS 2.6245 2.5145 2.4806 2.4611 2.516 2.4287 2.5331 2.38%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 140.11 126.94 121.08 121.39 123.45 119.05 114.93 14.10%
EPS 44.02 32.59 30.94 30.48 34.92 27.75 24.80 46.54%
DPS 0.00 18.01 16.01 12.01 0.00 16.01 13.34 -
NAPS 2.6258 2.5158 2.4818 2.4623 2.5173 2.4299 2.5344 2.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.15 6.28 6.65 7.00 6.82 7.18 6.50 -
P/RPS 4.39 4.95 5.50 5.77 5.53 6.03 5.66 -15.56%
P/EPS 13.98 19.28 21.51 22.98 19.54 25.89 26.22 -34.22%
EY 7.15 5.19 4.65 4.35 5.12 3.86 3.81 52.08%
DY 0.00 2.87 2.41 1.71 0.00 2.23 2.05 -
P/NAPS 2.34 2.50 2.68 2.84 2.71 2.96 2.57 -6.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 27/02/17 21/11/16 26/08/16 26/05/16 26/02/16 09/11/15 -
Price 6.31 6.03 6.28 6.80 7.00 7.10 6.83 -
P/RPS 4.51 4.75 5.19 5.60 5.67 5.97 5.95 -16.85%
P/EPS 14.34 18.51 20.31 22.32 20.06 25.60 27.55 -35.26%
EY 6.97 5.40 4.92 4.48 4.99 3.91 3.63 54.42%
DY 0.00 2.99 2.55 1.76 0.00 2.25 1.95 -
P/NAPS 2.40 2.40 2.53 2.76 2.78 2.92 2.70 -7.54%

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