[BIPORT] QoQ Cumulative 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- 51.32%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 403,504 270,093 131,059 529,778 392,774 260,208 136,867 105.46%
PBT 141,351 97,557 52,206 188,173 138,595 88,280 55,340 86.74%
Tax -35,193 -26,086 -11,175 -30,468 -34,378 -27,792 -18,942 51.07%
NP 106,158 71,471 41,031 157,705 104,217 60,488 36,398 104.00%
-
NP to SH 106,158 71,471 41,031 157,705 104,217 60,488 36,398 104.00%
-
Tax Rate 24.90% 26.74% 21.41% 16.19% 24.80% 31.48% 34.23% -
Total Cost 297,346 198,622 90,028 372,073 288,557 199,720 100,469 105.99%
-
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 55,200 27,596 - 103,500 64,042 34,500 - -
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 9.17% 6.22% 3.47% 14.62% 9.84% 5.14% 5.25% -
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 87.72 58.72 28.49 115.17 92.00 56.57 34.22 87.19%
EPS 23.08 15.54 8.92 36.23 24.41 14.74 9.10 85.87%
DPS 12.00 6.00 0.00 22.50 15.00 7.50 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 87.76 58.75 28.51 115.23 85.43 56.60 29.77 105.45%
EPS 23.09 15.54 8.92 34.30 22.67 13.16 7.92 103.94%
DPS 12.01 6.00 0.00 22.51 13.93 7.50 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 7.98 12.35 26.01 6.51 8.39 12.69 20.46 -46.58%
P/EPS 30.33 46.66 83.07 21.88 31.63 54.60 76.92 -46.19%
EY 3.30 2.14 1.20 4.57 3.16 1.83 1.30 85.98%
DY 1.71 0.83 0.00 3.00 1.94 1.04 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 7.95 12.09 25.80 6.51 8.21 13.75 21.04 -47.70%
P/EPS 30.20 45.69 82.40 21.88 30.93 59.17 79.12 -47.34%
EY 3.31 2.19 1.21 4.57 3.23 1.69 1.26 90.27%
DY 1.72 0.85 0.00 3.00 1.99 0.96 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