[BIPORT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 140.01%
YoY- -7.31%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 531,969 358,009 178,384 686,141 488,075 326,106 167,162 116.20%
PBT 129,672 85,322 51,696 201,862 96,414 61,847 45,875 99.78%
Tax -43,817 -24,156 -12,200 -59,818 -37,232 -21,201 -14,672 107.24%
NP 85,855 61,166 39,496 142,044 59,182 40,646 31,203 96.23%
-
NP to SH 85,855 61,166 39,496 142,044 59,182 40,646 31,203 96.23%
-
Tax Rate 33.79% 28.31% 23.60% 29.63% 38.62% 34.28% 31.98% -
Total Cost 446,114 296,843 138,888 544,097 428,893 285,460 135,959 120.65%
-
Net Worth 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 2.16%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 36,800 18,400 - 36,800 27,600 18,400 - -
Div Payout % 42.86% 30.08% - 25.91% 46.64% 45.27% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 1,286,114 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 2.16%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.14% 17.09% 22.14% 20.70% 12.13% 12.46% 18.67% -
ROE 6.68% 4.78% 3.09% 11.15% 4.93% 3.41% 2.51% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.65 77.83 38.78 149.16 106.10 70.89 36.34 116.20%
EPS 18.67 13.30 8.59 30.88 12.87 8.83 6.78 96.34%
DPS 8.00 4.00 0.00 8.00 6.00 4.00 0.00 -
NAPS 2.7959 2.7823 2.7751 2.7684 2.6083 2.588 2.7075 2.16%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 115.70 77.87 38.80 149.24 106.16 70.93 36.36 116.18%
EPS 18.67 13.30 8.59 30.89 12.87 8.84 6.79 96.14%
DPS 8.00 4.00 0.00 8.00 6.00 4.00 0.00 -
NAPS 2.7973 2.7837 2.7765 2.7698 2.6096 2.5893 2.7089 2.16%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 3.75 4.90 4.75 4.50 5.23 5.52 5.90 -
P/RPS 3.24 6.30 12.25 3.02 4.93 7.79 16.24 -65.82%
P/EPS 20.09 36.85 55.32 14.57 40.65 62.47 86.98 -62.32%
EY 4.98 2.71 1.81 6.86 2.46 1.60 1.15 165.44%
DY 2.13 0.82 0.00 1.78 1.15 0.72 0.00 -
P/NAPS 1.34 1.76 1.71 1.63 2.01 2.13 2.18 -27.68%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 28/08/19 28/05/19 27/02/19 23/11/18 28/08/18 25/05/18 -
Price 4.16 3.98 4.82 4.42 5.00 5.45 5.80 -
P/RPS 3.60 5.11 12.43 2.96 4.71 7.69 15.96 -62.91%
P/EPS 22.29 29.93 56.14 14.31 38.86 61.68 85.50 -59.15%
EY 4.49 3.34 1.78 6.99 2.57 1.62 1.17 144.91%
DY 1.92 1.01 0.00 1.81 1.20 0.73 0.00 -
P/NAPS 1.49 1.43 1.74 1.60 1.92 2.11 2.14 -21.42%

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