[BIPORT] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 13.95%
YoY- -20.68%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 131,891 133,645 148,761 133,411 139,034 131,059 137,004 -2.51%
PBT 29,868 47,100 51,355 43,794 45,351 52,206 49,578 -28.73%
Tax -9,051 -11,615 -14,242 -9,107 -14,911 -11,175 3,910 -
NP 20,817 35,485 37,113 34,687 30,440 41,031 53,488 -46.78%
-
NP to SH 20,817 35,485 37,113 34,687 30,440 41,031 53,488 -46.78%
-
Tax Rate 30.30% 24.66% 27.73% 20.80% 32.88% 21.41% -7.89% -
Total Cost 111,074 98,160 111,648 98,724 108,594 90,028 83,516 21.00%
-
Net Worth 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 1,183,165 1,078,700 4.60%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 27,600 - 27,600 27,600 27,600 - 34,500 -13.85%
Div Payout % 132.58% - 74.37% 79.57% 90.67% - 64.50% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,153,818 1,204,694 1,167,249 1,157,175 1,149,678 1,183,165 1,078,700 4.60%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 15.78% 26.55% 24.95% 26.00% 21.89% 31.31% 39.04% -
ROE 1.80% 2.95% 3.18% 3.00% 2.65% 3.47% 4.96% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.67 29.05 32.34 29.00 30.22 28.49 29.78 -2.50%
EPS 4.53 7.71 8.07 7.54 6.62 8.92 11.63 -46.75%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 7.50 -13.85%
NAPS 2.5083 2.6189 2.5375 2.5156 2.4993 2.5721 2.345 4.60%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.69 29.07 32.36 29.02 30.24 28.51 29.80 -2.50%
EPS 4.53 7.72 8.07 7.54 6.62 8.92 11.63 -46.75%
DPS 6.00 0.00 6.00 6.00 6.00 0.00 7.50 -13.85%
NAPS 2.5096 2.6202 2.5388 2.5169 2.5005 2.5734 2.3462 4.60%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.90 7.10 7.00 7.00 7.25 7.41 7.50 -
P/RPS 24.07 24.44 21.65 24.14 23.99 26.01 25.18 -2.96%
P/EPS 152.47 92.04 86.76 92.83 109.56 83.07 64.50 77.73%
EY 0.66 1.09 1.15 1.08 0.91 1.20 1.55 -43.48%
DY 0.87 0.00 0.86 0.86 0.83 0.00 1.00 -8.88%
P/NAPS 2.75 2.71 2.76 2.78 2.90 2.88 3.20 -9.63%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 29/05/15 16/02/15 27/11/14 26/08/14 28/05/14 28/02/14 -
Price 6.80 7.00 7.00 6.97 7.10 7.35 7.50 -
P/RPS 23.72 24.09 21.65 24.03 23.49 25.80 25.18 -3.91%
P/EPS 150.26 90.74 86.76 92.43 107.29 82.40 64.50 76.00%
EY 0.67 1.10 1.15 1.08 0.93 1.21 1.55 -42.91%
DY 0.88 0.00 0.86 0.86 0.85 0.00 1.00 -8.19%
P/NAPS 2.71 2.67 2.76 2.77 2.84 2.86 3.20 -10.51%

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