[BIPORT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 74.19%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 133,645 552,265 403,504 270,093 131,059 529,778 392,774 -51.29%
PBT 47,100 192,706 141,351 97,557 52,206 188,173 138,595 -51.33%
Tax -11,615 -49,435 -35,193 -26,086 -11,175 -30,468 -34,378 -51.52%
NP 35,485 143,271 106,158 71,471 41,031 157,705 104,217 -51.27%
-
NP to SH 35,485 143,271 106,158 71,471 41,031 157,705 104,217 -51.27%
-
Tax Rate 24.66% 25.65% 24.90% 26.74% 21.41% 16.19% 24.80% -
Total Cost 98,160 408,994 297,346 198,622 90,028 372,073 288,557 -51.30%
-
Net Worth 1,204,694 1,167,469 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 8.94%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 82,815 55,200 27,596 - 103,500 64,042 -
Div Payout % - 57.80% 52.00% 38.61% - 65.63% 61.45% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,204,694 1,167,469 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 8.94%
NOSH 460,000 460,086 460,000 459,935 460,000 460,000 426,947 5.10%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 26.55% 25.94% 26.31% 26.46% 31.31% 29.77% 26.53% -
ROE 2.95% 12.27% 9.17% 6.22% 3.47% 14.62% 9.84% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.05 120.03 87.72 58.72 28.49 115.17 92.00 -53.66%
EPS 7.71 31.14 23.08 15.54 8.92 36.23 24.41 -53.65%
DPS 0.00 18.00 12.00 6.00 0.00 22.50 15.00 -
NAPS 2.6189 2.5375 2.5156 2.4993 2.5721 2.345 2.4816 3.65%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 29.07 120.12 87.76 58.75 28.51 115.23 85.43 -51.29%
EPS 7.72 31.16 23.09 15.54 8.92 34.30 22.67 -51.26%
DPS 0.00 18.01 12.01 6.00 0.00 22.51 13.93 -
NAPS 2.6202 2.5392 2.5169 2.5002 2.5734 2.3462 2.3044 8.94%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.10 7.00 7.00 7.25 7.41 7.50 7.72 -
P/RPS 24.44 5.83 7.98 12.35 26.01 6.51 8.39 104.09%
P/EPS 92.04 22.48 30.33 46.66 83.07 21.88 31.63 103.95%
EY 1.09 4.45 3.30 2.14 1.20 4.57 3.16 -50.84%
DY 0.00 2.57 1.71 0.83 0.00 3.00 1.94 -
P/NAPS 2.71 2.76 2.78 2.90 2.88 3.20 3.11 -8.77%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 16/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 -
Price 7.00 7.00 6.97 7.10 7.35 7.50 7.55 -
P/RPS 24.09 5.83 7.95 12.09 25.80 6.51 8.21 105.09%
P/EPS 90.74 22.48 30.20 45.69 82.40 21.88 30.93 105.06%
EY 1.10 4.45 3.31 2.19 1.21 4.57 3.23 -51.26%
DY 0.00 2.57 1.72 0.85 0.00 3.00 1.99 -
P/NAPS 2.67 2.76 2.77 2.84 2.86 3.20 3.04 -8.29%

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