[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -73.98%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 552,265 403,504 270,093 131,059 529,778 392,774 260,208 64.92%
PBT 192,706 141,351 97,557 52,206 188,173 138,595 88,280 68.03%
Tax -49,435 -35,193 -26,086 -11,175 -30,468 -34,378 -27,792 46.65%
NP 143,271 106,158 71,471 41,031 157,705 104,217 60,488 77.40%
-
NP to SH 143,271 106,158 71,471 41,031 157,705 104,217 60,488 77.40%
-
Tax Rate 25.65% 24.90% 26.74% 21.41% 16.19% 24.80% 31.48% -
Total Cost 408,994 297,346 198,622 90,028 372,073 288,557 199,720 61.05%
-
Net Worth 1,167,469 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 -0.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 82,815 55,200 27,596 - 103,500 64,042 34,500 78.99%
Div Payout % 57.80% 52.00% 38.61% - 65.63% 61.45% 57.04% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,167,469 1,157,175 1,149,517 1,183,165 1,078,700 1,059,514 1,177,784 -0.58%
NOSH 460,086 460,000 459,935 460,000 460,000 426,947 460,000 0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 25.94% 26.31% 26.46% 31.31% 29.77% 26.53% 23.25% -
ROE 12.27% 9.17% 6.22% 3.47% 14.62% 9.84% 5.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.03 87.72 58.72 28.49 115.17 92.00 56.57 64.89%
EPS 31.14 23.08 15.54 8.92 36.23 24.41 14.74 64.42%
DPS 18.00 12.00 6.00 0.00 22.50 15.00 7.50 78.97%
NAPS 2.5375 2.5156 2.4993 2.5721 2.345 2.4816 2.5604 -0.59%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.06 87.72 58.72 28.49 115.17 85.39 56.57 64.92%
EPS 31.15 23.08 15.54 8.92 36.23 22.66 14.74 64.45%
DPS 18.00 12.00 6.00 0.00 22.50 13.92 7.50 78.97%
NAPS 2.538 2.5156 2.499 2.5721 2.345 2.3033 2.5604 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.00 7.00 7.25 7.41 7.50 7.72 7.18 -
P/RPS 5.83 7.98 12.35 26.01 6.51 8.39 12.69 -40.37%
P/EPS 22.48 30.33 46.66 83.07 21.88 31.63 54.60 -44.56%
EY 4.45 3.30 2.14 1.20 4.57 3.16 1.83 80.53%
DY 2.57 1.71 0.83 0.00 3.00 1.94 1.04 82.48%
P/NAPS 2.76 2.78 2.90 2.88 3.20 3.11 2.80 -0.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 -
Price 7.00 6.97 7.10 7.35 7.50 7.55 7.78 -
P/RPS 5.83 7.95 12.09 25.80 6.51 8.21 13.75 -43.47%
P/EPS 22.48 30.20 45.69 82.40 21.88 30.93 59.17 -47.45%
EY 4.45 3.31 2.19 1.21 4.57 3.23 1.69 90.34%
DY 2.57 1.72 0.85 0.00 3.00 1.99 0.96 92.45%
P/NAPS 2.76 2.77 2.84 2.86 3.20 3.04 3.04 -6.22%

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