[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -75.14%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 529,778 392,774 260,208 136,867 506,209 370,113 250,767 64.42%
PBT 188,173 138,595 88,280 55,340 178,571 133,526 93,889 58.76%
Tax -30,468 -34,378 -27,792 -18,942 -32,183 -19,475 -11,142 95.19%
NP 157,705 104,217 60,488 36,398 146,388 114,051 82,747 53.53%
-
NP to SH 157,705 104,217 60,488 36,398 146,388 114,051 82,747 53.53%
-
Tax Rate 16.19% 24.80% 31.48% 34.23% 18.02% 14.59% 11.87% -
Total Cost 372,073 288,557 199,720 100,469 359,821 256,062 168,020 69.64%
-
Net Worth 1,078,700 1,059,514 1,177,784 693,001 656,541 654,113 652,897 39.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 103,500 64,042 34,500 - 89,992 59,984 29,995 127.83%
Div Payout % 65.63% 61.45% 57.04% - 61.47% 52.59% 36.25% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,078,700 1,059,514 1,177,784 693,001 656,541 654,113 652,897 39.62%
NOSH 460,000 426,947 460,000 399,978 399,964 399,898 399,937 9.74%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.77% 26.53% 23.25% 26.59% 28.92% 30.82% 33.00% -
ROE 14.62% 9.84% 5.14% 5.25% 22.30% 17.44% 12.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.17 92.00 56.57 34.22 126.56 92.55 62.70 49.81%
EPS 36.23 24.41 14.74 9.10 36.60 28.52 20.69 45.13%
DPS 22.50 15.00 7.50 0.00 22.50 15.00 7.50 107.59%
NAPS 2.345 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 27.22%
Adjusted Per Share Value based on latest NOSH - 399,978
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.23 85.43 56.60 29.77 110.10 80.50 54.54 64.42%
EPS 34.30 22.67 13.16 7.92 31.84 24.81 18.00 53.52%
DPS 22.51 13.93 7.50 0.00 19.57 13.05 6.52 127.91%
NAPS 2.3462 2.3044 2.5617 1.5073 1.428 1.4227 1.4201 39.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.50 7.72 7.18 7.00 7.00 7.10 7.00 -
P/RPS 6.51 8.39 12.69 20.46 5.53 7.67 11.16 -30.11%
P/EPS 21.88 31.63 54.60 76.92 19.13 24.89 33.83 -25.15%
EY 4.57 3.16 1.83 1.30 5.23 4.02 2.96 33.47%
DY 3.00 1.94 1.04 0.00 3.21 2.11 1.07 98.46%
P/NAPS 3.20 3.11 2.80 4.04 4.26 4.34 4.29 -17.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 -
Price 7.50 7.55 7.78 7.20 7.00 7.10 7.01 -
P/RPS 6.51 8.21 13.75 21.04 5.53 7.67 11.18 -30.20%
P/EPS 21.88 30.93 59.17 79.12 19.13 24.89 33.88 -25.22%
EY 4.57 3.23 1.69 1.26 5.23 4.02 2.95 33.77%
DY 3.00 1.99 0.96 0.00 3.21 2.11 1.07 98.46%
P/NAPS 3.20 3.04 3.04 4.16 4.26 4.34 4.29 -17.70%

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