[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 52.24%
YoY- 24.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 315,365 161,051 583,616 417,502 279,069 141,900 547,356 -30.78%
PBT 108,542 67,977 200,979 140,263 91,333 54,068 168,475 -25.42%
Tax -34,150 -17,382 -51,140 -33,582 -21,261 -13,931 -40,906 -11.34%
NP 74,392 50,595 149,839 106,681 70,072 40,137 127,569 -30.22%
-
NP to SH 74,392 50,595 149,839 106,681 70,072 40,137 127,569 -30.22%
-
Tax Rate 31.46% 25.57% 25.45% 23.94% 23.28% 25.77% 24.28% -
Total Cost 240,973 110,456 433,777 310,821 208,997 101,763 419,787 -30.95%
-
Net Worth 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 3.47%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 27,600 - 82,800 55,200 27,600 - 73,600 -48.02%
Div Payout % 37.10% - 55.26% 51.74% 39.39% - 57.69% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 3.47%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 23.59% 31.42% 25.67% 25.55% 25.11% 28.29% 23.31% -
ROE 6.33% 4.19% 12.95% 9.35% 6.19% 3.47% 11.42% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.56 35.01 126.87 90.76 60.67 30.85 118.99 -30.78%
EPS 16.17 11.00 32.57 23.19 15.24 8.73 27.73 -30.22%
DPS 6.00 0.00 18.00 12.00 6.00 0.00 16.00 -48.02%
NAPS 2.5562 2.6245 2.5145 2.4806 2.4611 2.516 2.4287 3.47%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 68.59 35.03 126.94 90.81 60.70 30.86 119.05 -30.78%
EPS 16.18 11.00 32.59 23.20 15.24 8.73 27.75 -30.23%
DPS 6.00 0.00 18.01 12.01 6.00 0.00 16.01 -48.05%
NAPS 2.5575 2.6258 2.5158 2.4818 2.4623 2.5173 2.4299 3.47%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 6.07 6.15 6.28 6.65 7.00 6.82 7.18 -
P/RPS 8.85 17.57 4.95 7.33 11.54 22.11 6.03 29.17%
P/EPS 37.53 55.91 19.28 28.67 45.95 78.16 25.89 28.11%
EY 2.66 1.79 5.19 3.49 2.18 1.28 3.86 -21.99%
DY 0.99 0.00 2.87 1.80 0.86 0.00 2.23 -41.83%
P/NAPS 2.37 2.34 2.50 2.68 2.84 2.71 2.96 -13.78%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 26/05/16 26/02/16 -
Price 5.96 6.31 6.03 6.28 6.80 7.00 7.10 -
P/RPS 8.69 18.02 4.75 6.92 11.21 22.69 5.97 28.46%
P/EPS 36.85 57.37 18.51 27.08 44.64 80.23 25.60 27.51%
EY 2.71 1.74 5.40 3.69 2.24 1.25 3.91 -21.69%
DY 1.01 0.00 2.99 1.91 0.88 0.00 2.25 -41.40%
P/NAPS 2.33 2.40 2.40 2.53 2.76 2.78 2.92 -13.98%

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