[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.96%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 396,324 265,536 133,645 552,265 403,504 270,093 131,059 108.97%
PBT 118,159 76,967 47,100 192,706 141,351 97,557 52,206 72.29%
Tax -32,630 -20,666 -11,615 -49,435 -35,193 -26,086 -11,175 104.15%
NP 85,529 56,301 35,485 143,271 106,158 71,471 41,031 63.10%
-
NP to SH 85,529 56,301 35,485 143,271 106,158 71,471 41,031 63.10%
-
Tax Rate 27.62% 26.85% 24.66% 25.65% 24.90% 26.74% 21.41% -
Total Cost 310,795 209,235 98,160 408,994 297,346 198,622 90,028 128.24%
-
Net Worth 1,165,225 1,153,818 1,204,694 1,167,469 1,157,175 1,149,517 1,183,165 -1.01%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 46,000 27,600 - 82,815 55,200 27,596 - -
Div Payout % 53.78% 49.02% - 57.80% 52.00% 38.61% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 1,165,225 1,153,818 1,204,694 1,167,469 1,157,175 1,149,517 1,183,165 -1.01%
NOSH 460,000 460,000 460,000 460,086 460,000 459,935 460,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.58% 21.20% 26.55% 25.94% 26.31% 26.46% 31.31% -
ROE 7.34% 4.88% 2.95% 12.27% 9.17% 6.22% 3.47% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 86.16 57.73 29.05 120.03 87.72 58.72 28.49 108.98%
EPS 18.59 12.24 7.71 31.14 23.08 15.54 8.92 63.08%
DPS 10.00 6.00 0.00 18.00 12.00 6.00 0.00 -
NAPS 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 2.5721 -1.01%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 86.20 57.75 29.07 120.12 87.76 58.75 28.51 108.95%
EPS 18.60 12.25 7.72 31.16 23.09 15.54 8.92 63.14%
DPS 10.00 6.00 0.00 18.01 12.01 6.00 0.00 -
NAPS 2.5344 2.5096 2.6202 2.5392 2.5169 2.5002 2.5734 -1.01%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.50 6.90 7.10 7.00 7.00 7.25 7.41 -
P/RPS 7.54 11.95 24.44 5.83 7.98 12.35 26.01 -56.16%
P/EPS 34.96 56.38 92.04 22.48 30.33 46.66 83.07 -43.81%
EY 2.86 1.77 1.09 4.45 3.30 2.14 1.20 78.33%
DY 1.54 0.87 0.00 2.57 1.71 0.83 0.00 -
P/NAPS 2.57 2.75 2.71 2.76 2.78 2.90 2.88 -7.30%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 09/11/15 25/08/15 29/05/15 16/02/15 27/11/14 26/08/14 28/05/14 -
Price 6.83 6.80 7.00 7.00 6.97 7.10 7.35 -
P/RPS 7.93 11.78 24.09 5.83 7.95 12.09 25.80 -54.42%
P/EPS 36.73 55.56 90.74 22.48 30.20 45.69 82.40 -41.61%
EY 2.72 1.80 1.10 4.45 3.31 2.19 1.21 71.51%
DY 1.46 0.88 0.00 2.57 1.72 0.85 0.00 -
P/NAPS 2.70 2.71 2.67 2.76 2.77 2.84 2.86 -3.76%

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