[BIPORT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 81.52%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 139,034 131,059 137,004 132,566 123,341 136,867 136,097 1.43%
PBT 45,351 52,206 49,578 50,315 32,940 55,340 45,046 0.45%
Tax -14,911 -11,175 3,910 -6,586 -8,850 -18,942 -12,709 11.27%
NP 30,440 41,031 53,488 43,729 24,090 36,398 32,337 -3.96%
-
NP to SH 30,440 41,031 53,488 43,729 24,090 36,398 32,337 -3.96%
-
Tax Rate 32.88% 21.41% -7.89% 13.09% 26.87% 34.23% 28.21% -
Total Cost 108,594 90,028 83,516 88,837 99,251 100,469 103,760 3.09%
-
Net Worth 1,149,678 1,183,165 1,078,700 1,141,536 1,177,784 693,001 656,945 45.37%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 27,600 - 34,500 34,500 34,500 - 30,015 -5.45%
Div Payout % 90.67% - 64.50% 78.90% 143.21% - 92.82% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,149,678 1,183,165 1,078,700 1,141,536 1,177,784 693,001 656,945 45.37%
NOSH 460,000 460,000 460,000 460,000 460,000 399,978 400,210 9.75%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 21.89% 31.31% 39.04% 32.99% 19.53% 26.59% 23.76% -
ROE 2.65% 3.47% 4.96% 3.83% 2.05% 5.25% 4.92% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.22 28.49 29.78 28.82 26.81 34.22 34.01 -7.59%
EPS 6.62 8.92 11.63 9.51 5.73 9.10 8.08 -12.47%
DPS 6.00 0.00 7.50 7.50 7.50 0.00 7.50 -13.85%
NAPS 2.4993 2.5721 2.345 2.4816 2.5604 1.7326 1.6415 32.45%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 30.22 28.49 29.78 28.82 26.81 29.75 29.59 1.41%
EPS 6.62 8.92 11.63 9.51 5.73 7.91 7.03 -3.93%
DPS 6.00 0.00 7.50 7.50 7.50 0.00 6.53 -5.50%
NAPS 2.4993 2.5721 2.345 2.4816 2.5604 1.5065 1.4281 45.37%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 7.25 7.41 7.50 7.72 7.18 7.00 7.00 -
P/RPS 23.99 26.01 25.18 26.79 26.78 20.46 20.58 10.79%
P/EPS 109.56 83.07 64.50 81.21 137.10 76.92 86.63 16.99%
EY 0.91 1.20 1.55 1.23 0.73 1.30 1.15 -14.48%
DY 0.83 0.00 1.00 0.97 1.04 0.00 1.07 -15.61%
P/NAPS 2.90 2.88 3.20 3.11 2.80 4.04 4.26 -22.66%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 -
Price 7.10 7.35 7.50 7.55 7.78 7.20 7.00 -
P/RPS 23.49 25.80 25.18 26.20 29.02 21.04 20.58 9.24%
P/EPS 107.29 82.40 64.50 79.42 148.56 79.12 86.63 15.37%
EY 0.93 1.21 1.55 1.26 0.67 1.26 1.15 -13.23%
DY 0.85 0.00 1.00 0.99 0.96 0.00 1.07 -14.26%
P/NAPS 2.84 2.86 3.20 3.04 3.04 4.16 4.26 -23.74%

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