[BIPORT] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 64.27%
YoY- -20.29%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 366,909 184,800 707,312 520,904 342,856 177,709 716,420 -36.01%
PBT 67,331 37,398 126,666 98,757 63,558 47,193 179,032 -47.92%
Tax -22,709 -12,698 -33,364 -30,325 -21,900 -16,124 -49,733 -40.73%
NP 44,622 24,700 93,302 68,432 41,658 31,069 129,299 -50.83%
-
NP to SH 44,622 24,700 93,302 68,432 41,658 31,069 129,299 -50.83%
-
Tax Rate 33.73% 33.95% 26.34% 30.71% 34.46% 34.17% 27.78% -
Total Cost 322,287 160,100 614,010 452,472 301,198 146,640 587,121 -32.98%
-
Net Worth 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 3.43%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 27,600 13,800 46,000 36,800 18,400 - 55,200 -37.03%
Div Payout % 61.85% 55.87% 49.30% 53.78% 44.17% - 42.69% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,399,090 1,393,018 1,377,424 1,370,937 1,353,366 1,351,986 1,330,089 3.43%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 12.16% 13.37% 13.19% 13.14% 12.15% 17.48% 18.05% -
ROE 3.19% 1.77% 6.77% 4.99% 3.08% 2.30% 9.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 79.76 40.17 153.76 113.24 74.53 38.63 155.74 -36.01%
EPS 9.70 5.37 20.28 14.87 9.05 6.75 28.11 -50.83%
DPS 6.00 3.00 10.00 8.00 4.00 0.00 12.00 -37.03%
NAPS 3.0415 3.0283 2.9944 2.9803 2.9421 2.9391 2.8915 3.43%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 79.76 40.17 153.76 113.24 74.53 38.63 155.74 -36.01%
EPS 9.70 5.37 20.28 14.87 9.05 6.75 28.11 -50.83%
DPS 6.00 3.00 10.00 8.00 4.00 0.00 12.00 -37.03%
NAPS 3.0415 3.0283 2.9944 2.9803 2.9421 2.9391 2.8915 3.43%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.35 4.18 3.83 3.70 4.20 3.83 4.45 -
P/RPS 5.45 10.40 2.49 3.27 5.64 9.91 2.86 53.76%
P/EPS 44.84 77.85 18.88 24.87 46.38 56.71 15.83 100.32%
EY 2.23 1.28 5.30 4.02 2.16 1.76 6.32 -50.09%
DY 1.38 0.72 2.61 2.16 0.95 0.00 2.70 -36.10%
P/NAPS 1.43 1.38 1.28 1.24 1.43 1.30 1.54 -4.82%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 26/02/21 26/11/20 28/08/20 19/05/20 28/02/20 -
Price 4.58 4.20 4.15 3.91 3.95 4.35 4.65 -
P/RPS 5.74 10.45 2.70 3.45 5.30 11.26 2.99 54.52%
P/EPS 47.21 78.22 20.46 26.28 43.62 64.41 16.54 101.34%
EY 2.12 1.28 4.89 3.80 2.29 1.55 6.04 -50.27%
DY 1.31 0.71 2.41 2.05 1.01 0.00 2.58 -36.38%
P/NAPS 1.51 1.39 1.39 1.31 1.34 1.48 1.61 -4.18%

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