[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -34.87%
YoY- -45.36%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 713,536 686,141 650,766 652,212 668,648 679,820 658,068 5.54%
PBT 206,784 201,862 128,552 123,694 183,500 211,278 210,388 -1.14%
Tax -48,800 -59,818 -49,642 -42,402 -58,688 -58,028 -64,869 -17.29%
NP 157,984 142,044 78,909 81,292 124,812 153,250 145,518 5.63%
-
NP to SH 157,984 142,044 78,909 81,292 124,812 153,250 145,518 5.63%
-
Tax Rate 23.60% 29.63% 38.62% 34.28% 31.98% 27.47% 30.83% -
Total Cost 555,552 544,097 571,857 570,920 543,836 526,570 512,549 5.52%
-
Net Worth 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 4.66%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 36,800 36,800 36,800 - 69,000 61,333 -
Div Payout % - 25.91% 46.64% 45.27% - 45.02% 42.15% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 4.66%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 22.14% 20.70% 12.13% 12.46% 18.67% 22.54% 22.11% -
ROE 12.38% 11.15% 6.58% 6.83% 10.02% 12.63% 12.21% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.12 149.16 141.47 141.79 145.36 147.79 143.06 5.54%
EPS 34.36 30.88 17.16 17.66 27.12 33.32 31.64 5.65%
DPS 0.00 8.00 8.00 8.00 0.00 15.00 13.33 -
NAPS 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 4.66%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 155.12 149.16 141.47 141.79 145.36 147.79 143.06 5.54%
EPS 34.36 30.88 17.16 17.66 27.12 33.32 31.64 5.65%
DPS 0.00 8.00 8.00 8.00 0.00 15.00 13.33 -
NAPS 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 4.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.75 4.50 5.23 5.52 5.90 5.95 5.89 -
P/RPS 3.06 3.02 3.70 3.89 4.06 4.03 4.12 -18.00%
P/EPS 13.83 14.57 30.49 31.24 21.74 17.86 18.62 -17.99%
EY 7.23 6.86 3.28 3.20 4.60 5.60 5.37 21.95%
DY 0.00 1.78 1.53 1.45 0.00 2.52 2.26 -
P/NAPS 1.71 1.63 2.01 2.13 2.18 2.26 2.27 -17.22%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 -
Price 4.82 4.42 5.00 5.45 5.80 5.90 6.05 -
P/RPS 3.11 2.96 3.53 3.84 3.99 3.99 4.23 -18.55%
P/EPS 14.03 14.31 29.15 30.84 21.38 17.71 19.12 -18.66%
EY 7.13 6.99 3.43 3.24 4.68 5.65 5.23 22.97%
DY 0.00 1.81 1.60 1.47 0.00 2.54 2.20 -
P/NAPS 1.74 1.60 1.92 2.11 2.14 2.24 2.33 -17.70%

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