[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
24-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -26.48%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 668,648 679,820 658,068 630,730 644,204 583,616 556,669 13.00%
PBT 183,500 211,278 210,388 217,084 271,908 200,979 187,017 -1.25%
Tax -58,688 -58,028 -64,869 -68,300 -69,528 -51,140 -44,776 19.78%
NP 124,812 153,250 145,518 148,784 202,380 149,839 142,241 -8.35%
-
NP to SH 124,812 153,250 145,518 148,784 202,380 149,839 142,241 -8.35%
-
Tax Rate 31.98% 27.47% 30.83% 31.46% 25.57% 25.45% 23.94% -
Total Cost 543,836 526,570 512,549 481,946 441,824 433,777 414,428 19.88%
-
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 69,000 61,333 55,200 - 82,800 73,600 -
Div Payout % - 45.02% 42.15% 37.10% - 55.26% 51.74% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,245,449 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 6.01%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.67% 22.54% 22.11% 23.59% 31.42% 25.67% 25.55% -
ROE 10.02% 12.63% 12.21% 12.65% 16.76% 12.95% 12.47% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 145.36 147.79 143.06 137.12 140.04 126.87 121.02 13.00%
EPS 27.12 33.32 31.64 32.34 44.00 32.57 30.92 -8.37%
DPS 0.00 15.00 13.33 12.00 0.00 18.00 16.00 -
NAPS 2.7075 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 6.01%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 145.43 147.86 143.13 137.18 140.11 126.94 121.08 13.00%
EPS 27.15 33.33 31.65 32.36 44.02 32.59 30.94 -8.35%
DPS 0.00 15.01 13.34 12.01 0.00 18.01 16.01 -
NAPS 2.7089 2.6389 2.593 2.5575 2.6258 2.5158 2.4818 6.01%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 5.90 5.95 5.89 6.07 6.15 6.28 6.65 -
P/RPS 4.06 4.03 4.12 4.43 4.39 4.95 5.50 -18.33%
P/EPS 21.74 17.86 18.62 18.77 13.98 19.28 21.51 0.71%
EY 4.60 5.60 5.37 5.33 7.15 5.19 4.65 -0.71%
DY 0.00 2.52 2.26 1.98 0.00 2.87 2.41 -
P/NAPS 2.18 2.26 2.27 2.37 2.34 2.50 2.68 -12.87%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 -
Price 5.80 5.90 6.05 5.96 6.31 6.03 6.28 -
P/RPS 3.99 3.99 4.23 4.35 4.51 4.75 5.19 -16.09%
P/EPS 21.38 17.71 19.12 18.43 14.34 18.51 20.31 3.48%
EY 4.68 5.65 5.23 5.43 6.97 5.40 4.92 -3.28%
DY 0.00 2.54 2.20 2.01 0.00 2.99 2.55 -
P/NAPS 2.14 2.24 2.33 2.33 2.40 2.40 2.53 -10.56%

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