[BIPORT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -79.64%
YoY- -38.33%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 686,141 488,075 326,106 167,162 679,820 493,551 315,365 67.66%
PBT 201,862 96,414 61,847 45,875 211,278 157,791 108,542 51.05%
Tax -59,818 -37,232 -21,201 -14,672 -58,028 -48,652 -34,150 45.16%
NP 142,044 59,182 40,646 31,203 153,250 109,139 74,392 53.72%
-
NP to SH 142,044 59,182 40,646 31,203 153,250 109,139 74,392 53.72%
-
Tax Rate 29.63% 38.62% 34.28% 31.98% 27.47% 30.83% 31.46% -
Total Cost 544,097 428,893 285,460 135,959 526,570 384,412 240,973 71.85%
-
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 36,800 27,600 18,400 - 69,000 46,000 27,600 21.07%
Div Payout % 25.91% 46.64% 45.27% - 45.02% 42.15% 37.10% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 1,175,852 5.44%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 20.70% 12.13% 12.46% 18.67% 22.54% 22.11% 23.59% -
ROE 11.15% 4.93% 3.41% 2.51% 12.63% 9.15% 6.33% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.16 106.10 70.89 36.34 147.79 107.29 68.56 67.66%
EPS 30.88 12.87 8.83 6.78 33.32 23.73 16.17 53.74%
DPS 8.00 6.00 4.00 0.00 15.00 10.00 6.00 21.07%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 149.16 106.10 70.89 36.34 147.79 107.29 68.56 67.66%
EPS 30.88 12.87 8.83 6.78 33.32 23.73 16.17 53.74%
DPS 8.00 6.00 4.00 0.00 15.00 10.00 6.00 21.07%
NAPS 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 2.5562 5.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 4.50 5.23 5.52 5.90 5.95 5.89 6.07 -
P/RPS 3.02 4.93 7.79 16.24 4.03 5.49 8.85 -51.07%
P/EPS 14.57 40.65 62.47 86.98 17.86 24.83 37.53 -46.69%
EY 6.86 2.46 1.60 1.15 5.60 4.03 2.66 87.73%
DY 1.78 1.15 0.72 0.00 2.52 1.70 0.99 47.70%
P/NAPS 1.63 2.01 2.13 2.18 2.26 2.27 2.37 -22.03%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 24/08/17 -
Price 4.42 5.00 5.45 5.80 5.90 6.05 5.96 -
P/RPS 2.96 4.71 7.69 15.96 3.99 5.64 8.69 -51.13%
P/EPS 14.31 38.86 61.68 85.50 17.71 25.50 36.85 -46.68%
EY 6.99 2.57 1.62 1.17 5.65 3.92 2.71 87.75%
DY 1.81 1.20 0.73 0.00 2.54 1.65 1.01 47.38%
P/NAPS 1.60 1.92 2.11 2.14 2.24 2.33 2.33 -22.11%

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