[BIPORT] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -22.57%
YoY- 50.48%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 710,836 716,420 709,292 716,018 713,536 686,141 650,766 6.05%
PBT 188,772 179,032 172,896 170,644 206,784 201,862 128,552 29.16%
Tax -64,496 -49,733 -58,422 -48,312 -48,800 -59,818 -49,642 19.04%
NP 124,276 129,299 114,473 122,332 157,984 142,044 78,909 35.32%
-
NP to SH 124,276 129,299 114,473 122,332 157,984 142,044 78,909 35.32%
-
Tax Rate 34.17% 27.78% 33.79% 28.31% 23.60% 29.63% 38.62% -
Total Cost 586,560 587,121 594,818 593,686 555,552 544,097 571,857 1.70%
-
Net Worth 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 8.27%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 55,200 49,066 36,800 - 36,800 36,800 -
Div Payout % - 42.69% 42.86% 30.08% - 25.91% 46.64% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 8.27%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 17.48% 18.05% 16.14% 17.09% 22.14% 20.70% 12.13% -
ROE 9.19% 9.72% 8.90% 9.56% 12.38% 11.15% 6.58% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 154.53 155.74 154.19 155.66 155.12 149.16 141.47 6.05%
EPS 27.00 28.11 24.89 26.60 34.36 30.88 17.16 35.24%
DPS 0.00 12.00 10.67 8.00 0.00 8.00 8.00 -
NAPS 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 2.6083 8.27%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 154.61 155.82 154.27 155.73 155.19 149.24 141.54 6.05%
EPS 27.03 28.12 24.90 26.61 34.36 30.89 17.16 35.34%
DPS 0.00 12.01 10.67 8.00 0.00 8.00 8.00 -
NAPS 2.9406 2.8929 2.7973 2.7837 2.7765 2.7698 2.6096 8.27%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 3.83 4.45 3.75 4.90 4.75 4.50 5.23 -
P/RPS 2.48 2.86 2.43 3.15 3.06 3.02 3.70 -23.39%
P/EPS 14.18 15.83 15.07 18.43 13.83 14.57 30.49 -39.94%
EY 7.05 6.32 6.64 5.43 7.23 6.86 3.28 66.47%
DY 0.00 2.70 2.84 1.63 0.00 1.78 1.53 -
P/NAPS 1.30 1.54 1.34 1.76 1.71 1.63 2.01 -25.19%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 19/05/20 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 -
Price 4.35 4.65 4.16 3.98 4.82 4.42 5.00 -
P/RPS 2.81 2.99 2.70 2.56 3.11 2.96 3.53 -14.09%
P/EPS 16.10 16.54 16.72 14.97 14.03 14.31 29.15 -32.65%
EY 6.21 6.04 5.98 6.68 7.13 6.99 3.43 48.49%
DY 0.00 2.58 2.56 2.01 0.00 1.81 1.60 -
P/NAPS 1.48 1.61 1.49 1.43 1.74 1.60 1.92 -15.91%

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