[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.23%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 547,356 396,324 265,536 133,645 552,265 403,504 270,093 59.93%
PBT 168,475 118,159 76,967 47,100 192,706 141,351 97,557 43.79%
Tax -40,906 -32,630 -20,666 -11,615 -49,435 -35,193 -26,086 34.86%
NP 127,569 85,529 56,301 35,485 143,271 106,158 71,471 46.98%
-
NP to SH 127,569 85,529 56,301 35,485 143,271 106,158 71,471 46.98%
-
Tax Rate 24.28% 27.62% 26.85% 24.66% 25.65% 24.90% 26.74% -
Total Cost 419,787 310,795 209,235 98,160 408,994 297,346 198,622 64.46%
-
Net Worth 1,117,201 1,165,225 1,153,818 1,204,694 1,167,469 1,157,175 1,149,517 -1.87%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 73,600 46,000 27,600 - 82,815 55,200 27,596 91.97%
Div Payout % 57.69% 53.78% 49.02% - 57.80% 52.00% 38.61% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,117,201 1,165,225 1,153,818 1,204,694 1,167,469 1,157,175 1,149,517 -1.87%
NOSH 460,000 460,000 460,000 460,000 460,086 460,000 459,935 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 23.31% 21.58% 21.20% 26.55% 25.94% 26.31% 26.46% -
ROE 11.42% 7.34% 4.88% 2.95% 12.27% 9.17% 6.22% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.99 86.16 57.73 29.05 120.03 87.72 58.72 59.92%
EPS 27.73 18.59 12.24 7.71 31.14 23.08 15.54 46.96%
DPS 16.00 10.00 6.00 0.00 18.00 12.00 6.00 91.95%
NAPS 2.4287 2.5331 2.5083 2.6189 2.5375 2.5156 2.4993 -1.88%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 118.99 86.16 57.73 29.05 120.06 87.72 58.72 59.92%
EPS 27.73 18.59 12.24 7.71 31.15 23.08 15.54 46.96%
DPS 16.00 10.00 6.00 0.00 18.00 12.00 6.00 91.95%
NAPS 2.4287 2.5331 2.5083 2.6189 2.538 2.5156 2.499 -1.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.18 6.50 6.90 7.10 7.00 7.00 7.25 -
P/RPS 6.03 7.54 11.95 24.44 5.83 7.98 12.35 -37.91%
P/EPS 25.89 34.96 56.38 92.04 22.48 30.33 46.66 -32.40%
EY 3.86 2.86 1.77 1.09 4.45 3.30 2.14 48.01%
DY 2.23 1.54 0.87 0.00 2.57 1.71 0.83 92.91%
P/NAPS 2.96 2.57 2.75 2.71 2.76 2.78 2.90 1.37%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 09/11/15 25/08/15 29/05/15 16/02/15 27/11/14 26/08/14 -
Price 7.10 6.83 6.80 7.00 7.00 6.97 7.10 -
P/RPS 5.97 7.93 11.78 24.09 5.83 7.95 12.09 -37.44%
P/EPS 25.60 36.73 55.56 90.74 22.48 30.20 45.69 -31.96%
EY 3.91 2.72 1.80 1.10 4.45 3.31 2.19 47.01%
DY 2.25 1.46 0.88 0.00 2.57 1.72 0.85 91.01%
P/NAPS 2.92 2.70 2.71 2.67 2.76 2.77 2.84 1.86%

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