[BIPORT] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 13.49%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 538,005 540,186 524,236 529,778 523,698 520,416 547,468 -1.15%
PBT 188,468 195,114 208,824 188,173 184,793 176,560 221,360 -10.16%
Tax -46,924 -52,172 -44,700 -30,468 -45,837 -55,584 -75,768 -27.32%
NP 141,544 142,942 164,124 157,705 138,956 120,976 145,592 -1.86%
-
NP to SH 141,544 142,942 164,124 157,705 138,956 120,976 145,592 -1.86%
-
Tax Rate 24.90% 26.74% 21.41% 16.19% 24.80% 31.48% 34.23% -
Total Cost 396,461 397,244 360,112 372,073 384,742 399,440 401,876 -0.89%
-
Net Worth 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 693,001 40.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 73,600 55,192 - 103,500 85,389 69,000 - -
Div Payout % 52.00% 38.61% - 65.63% 61.45% 57.04% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 693,001 40.70%
NOSH 460,000 459,935 460,000 460,000 426,947 460,000 399,978 9.76%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 26.31% 26.46% 31.31% 29.77% 26.53% 23.25% 26.59% -
ROE 12.23% 12.43% 13.87% 14.62% 13.12% 10.27% 21.01% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 116.96 117.45 113.96 115.17 122.66 113.13 136.87 -9.94%
EPS 30.77 31.08 35.68 36.23 32.55 29.48 36.40 -10.58%
DPS 16.00 12.00 0.00 22.50 20.00 15.00 0.00 -
NAPS 2.5156 2.4993 2.5721 2.345 2.4816 2.5604 1.7326 28.19%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 117.02 117.49 114.02 115.23 113.90 113.19 119.07 -1.15%
EPS 30.79 31.09 35.70 34.30 30.22 26.31 31.67 -1.85%
DPS 16.01 12.00 0.00 22.51 18.57 15.01 0.00 -
NAPS 2.5169 2.5002 2.5734 2.3462 2.3044 2.5617 1.5073 40.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 7.00 7.25 7.41 7.50 7.72 7.18 7.00 -
P/RPS 5.99 6.17 6.50 6.51 6.29 6.35 5.11 11.16%
P/EPS 22.75 23.33 20.77 21.88 23.72 27.30 19.23 11.84%
EY 4.40 4.29 4.81 4.57 4.22 3.66 5.20 -10.53%
DY 2.29 1.66 0.00 3.00 2.59 2.09 0.00 -
P/NAPS 2.78 2.90 2.88 3.20 3.11 2.80 4.04 -22.03%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 -
Price 6.97 7.10 7.35 7.50 7.55 7.78 7.20 -
P/RPS 5.96 6.05 6.45 6.51 6.16 6.88 5.26 8.67%
P/EPS 22.65 22.85 20.60 21.88 23.20 29.58 19.78 9.44%
EY 4.41 4.38 4.85 4.57 4.31 3.38 5.06 -8.75%
DY 2.30 1.69 0.00 3.00 2.65 1.93 0.00 -
P/NAPS 2.77 2.84 2.86 3.20 3.04 3.04 4.16 -23.72%

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