[BIPORT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -33.82%
YoY- -38.21%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 131,059 137,004 132,566 123,341 136,867 136,097 119,345 6.44%
PBT 52,206 49,578 50,315 32,940 55,340 45,046 39,637 20.17%
Tax -11,175 3,910 -6,586 -8,850 -18,942 -12,709 -8,333 21.63%
NP 41,031 53,488 43,729 24,090 36,398 32,337 31,304 19.78%
-
NP to SH 41,031 53,488 43,729 24,090 36,398 32,337 31,304 19.78%
-
Tax Rate 21.41% -7.89% 13.09% 26.87% 34.23% 28.21% 21.02% -
Total Cost 90,028 83,516 88,837 99,251 100,469 103,760 88,041 1.50%
-
Net Worth 1,183,165 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 48.53%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 34,500 34,500 34,500 - 30,015 29,984 -
Div Payout % - 64.50% 78.90% 143.21% - 92.82% 95.79% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,183,165 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 48.53%
NOSH 460,000 460,000 460,000 460,000 399,978 400,210 399,795 9.81%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 31.31% 39.04% 32.99% 19.53% 26.59% 23.76% 26.23% -
ROE 3.47% 4.96% 3.83% 2.05% 5.25% 4.92% 4.79% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.49 29.78 28.82 26.81 34.22 34.01 29.85 -3.06%
EPS 8.92 11.63 9.51 5.73 9.10 8.08 7.83 9.08%
DPS 0.00 7.50 7.50 7.50 0.00 7.50 7.50 -
NAPS 2.5721 2.345 2.4816 2.5604 1.7326 1.6415 1.6357 35.26%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 28.49 29.78 28.82 26.81 29.75 29.59 25.94 6.45%
EPS 8.92 11.63 9.51 5.73 7.91 7.03 6.81 19.73%
DPS 0.00 7.50 7.50 7.50 0.00 6.53 6.52 -
NAPS 2.5721 2.345 2.4816 2.5604 1.5065 1.4281 1.4216 48.53%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 7.41 7.50 7.72 7.18 7.00 7.00 7.10 -
P/RPS 26.01 25.18 26.79 26.78 20.46 20.58 23.78 6.16%
P/EPS 83.07 64.50 81.21 137.10 76.92 86.63 90.68 -5.68%
EY 1.20 1.55 1.23 0.73 1.30 1.15 1.10 5.97%
DY 0.00 1.00 0.97 1.04 0.00 1.07 1.06 -
P/NAPS 2.88 3.20 3.11 2.80 4.04 4.26 4.34 -23.93%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 -
Price 7.35 7.50 7.55 7.78 7.20 7.00 7.10 -
P/RPS 25.80 25.18 26.20 29.02 21.04 20.58 23.78 5.59%
P/EPS 82.40 64.50 79.42 148.56 79.12 86.63 90.68 -6.18%
EY 1.21 1.55 1.26 0.67 1.26 1.15 1.10 6.56%
DY 0.00 1.00 0.99 0.96 0.00 1.07 1.06 -
P/NAPS 2.86 3.20 3.04 3.04 4.16 4.26 4.34 -24.29%

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