[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -68.54%
YoY- 13.11%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 583,616 417,502 279,069 141,900 547,356 396,324 265,536 68.64%
PBT 200,979 140,263 91,333 54,068 168,475 118,159 76,967 89.07%
Tax -51,140 -33,582 -21,261 -13,931 -40,906 -32,630 -20,666 82.44%
NP 149,839 106,681 70,072 40,137 127,569 85,529 56,301 91.47%
-
NP to SH 149,839 106,681 70,072 40,137 127,569 85,529 56,301 91.47%
-
Tax Rate 25.45% 23.94% 23.28% 25.77% 24.28% 27.62% 26.85% -
Total Cost 433,777 310,821 208,997 101,763 419,787 310,795 209,235 62.22%
-
Net Worth 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 1,153,818 0.16%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 82,800 55,200 27,600 - 73,600 46,000 27,600 107.31%
Div Payout % 55.26% 51.74% 39.39% - 57.69% 53.78% 49.02% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 1,153,818 0.16%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 25.67% 25.55% 25.11% 28.29% 23.31% 21.58% 21.20% -
ROE 12.95% 9.35% 6.19% 3.47% 11.42% 7.34% 4.88% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 126.87 90.76 60.67 30.85 118.99 86.16 57.73 68.63%
EPS 32.57 23.19 15.24 8.73 27.73 18.59 12.24 91.45%
DPS 18.00 12.00 6.00 0.00 16.00 10.00 6.00 107.31%
NAPS 2.5145 2.4806 2.4611 2.516 2.4287 2.5331 2.5083 0.16%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 126.94 90.81 60.70 30.86 119.05 86.20 57.75 68.65%
EPS 32.59 23.20 15.24 8.73 27.75 18.60 12.25 91.43%
DPS 18.01 12.01 6.00 0.00 16.01 10.00 6.00 107.39%
NAPS 2.5158 2.4818 2.4623 2.5173 2.4299 2.5344 2.5096 0.16%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 6.28 6.65 7.00 6.82 7.18 6.50 6.90 -
P/RPS 4.95 7.33 11.54 22.11 6.03 7.54 11.95 -44.28%
P/EPS 19.28 28.67 45.95 78.16 25.89 34.96 56.38 -50.93%
EY 5.19 3.49 2.18 1.28 3.86 2.86 1.77 104.19%
DY 2.87 1.80 0.86 0.00 2.23 1.54 0.87 120.80%
P/NAPS 2.50 2.68 2.84 2.71 2.96 2.57 2.75 -6.12%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 21/11/16 26/08/16 26/05/16 26/02/16 09/11/15 25/08/15 -
Price 6.03 6.28 6.80 7.00 7.10 6.83 6.80 -
P/RPS 4.75 6.92 11.21 22.69 5.97 7.93 11.78 -45.26%
P/EPS 18.51 27.08 44.64 80.23 25.60 36.73 55.56 -51.78%
EY 5.40 3.69 2.24 1.25 3.91 2.72 1.80 107.31%
DY 2.99 1.91 0.88 0.00 2.25 1.46 0.88 125.17%
P/NAPS 2.40 2.53 2.76 2.78 2.92 2.70 2.71 -7.74%

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