[BIPORT] QoQ Quarter Result on 30-Jun-2016 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -25.42%
YoY- 43.8%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 161,051 166,115 138,431 137,169 141,900 151,031 130,788 14.87%
PBT 67,977 60,715 48,930 37,265 54,068 50,313 41,193 39.60%
Tax -17,382 -17,557 -12,321 -7,330 -13,931 -8,276 -11,964 28.24%
NP 50,595 43,158 36,609 29,935 40,137 42,037 29,229 44.11%
-
NP to SH 50,595 43,158 36,609 29,935 40,137 42,037 29,229 44.11%
-
Tax Rate 25.57% 28.92% 25.18% 19.67% 25.77% 16.45% 29.04% -
Total Cost 110,456 122,957 101,822 107,234 101,763 108,994 101,559 5.75%
-
Net Worth 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 2.38%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 27,600 27,600 27,600 - 27,600 18,400 -
Div Payout % - 63.95% 75.39% 92.20% - 65.66% 62.95% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,207,270 1,156,669 1,141,076 1,132,106 1,157,360 1,117,201 1,165,225 2.38%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 31.42% 25.98% 26.45% 21.82% 28.29% 27.83% 22.35% -
ROE 4.19% 3.73% 3.21% 2.64% 3.47% 3.76% 2.51% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.01 36.11 30.09 29.82 30.85 32.83 28.43 14.87%
EPS 11.00 9.38 7.96 6.51 8.73 9.14 6.35 44.18%
DPS 0.00 6.00 6.00 6.00 0.00 6.00 4.00 -
NAPS 2.6245 2.5145 2.4806 2.4611 2.516 2.4287 2.5331 2.38%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 35.03 36.13 30.11 29.83 30.86 32.85 28.45 14.86%
EPS 11.00 9.39 7.96 6.51 8.73 9.14 6.36 44.03%
DPS 0.00 6.00 6.00 6.00 0.00 6.00 4.00 -
NAPS 2.6258 2.5158 2.4818 2.4623 2.5173 2.4299 2.5344 2.38%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.15 6.28 6.65 7.00 6.82 7.18 6.50 -
P/RPS 17.57 17.39 22.10 23.47 22.11 21.87 22.86 -16.07%
P/EPS 55.91 66.94 83.56 107.57 78.16 78.57 102.30 -33.12%
EY 1.79 1.49 1.20 0.93 1.28 1.27 0.98 49.36%
DY 0.00 0.96 0.90 0.86 0.00 0.84 0.62 -
P/NAPS 2.34 2.50 2.68 2.84 2.71 2.96 2.57 -6.05%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 23/05/17 27/02/17 21/11/16 26/08/16 26/05/16 26/02/16 09/11/15 -
Price 6.31 6.03 6.28 6.80 7.00 7.10 6.83 -
P/RPS 18.02 16.70 20.87 22.80 22.69 21.62 24.02 -17.42%
P/EPS 57.37 64.27 78.91 104.49 80.23 77.69 107.49 -34.17%
EY 1.74 1.56 1.27 0.96 1.25 1.29 0.93 51.77%
DY 0.00 1.00 0.96 0.88 0.00 0.85 0.59 -
P/NAPS 2.40 2.40 2.53 2.76 2.78 2.92 2.70 -7.54%

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