[BIPORT] QoQ Quarter Result on 30-Sep-2018 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 96.29%
YoY- -46.65%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 179,625 178,384 198,064 161,969 158,944 167,162 186,270 -2.39%
PBT 33,628 51,695 105,447 34,567 15,972 45,875 53,487 -26.67%
Tax -11,957 -12,199 -22,586 -16,031 -6,529 -14,672 -9,376 17.65%
NP 21,671 39,496 82,861 18,536 9,443 31,203 44,111 -37.81%
-
NP to SH 21,671 39,496 82,861 18,536 9,443 31,203 44,111 -37.81%
-
Tax Rate 35.56% 23.60% 21.42% 46.38% 40.88% 31.98% 17.53% -
Total Cost 157,954 138,888 115,203 143,433 149,501 135,959 142,159 7.29%
-
Net Worth 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 3.63%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 18,400 - 9,200 9,200 18,400 - 23,000 -13.85%
Div Payout % 84.91% - 11.10% 49.63% 194.85% - 52.14% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,279,857 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 3.63%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 12.06% 22.14% 41.84% 11.44% 5.94% 18.67% 23.68% -
ROE 1.69% 3.09% 6.51% 1.54% 0.79% 2.51% 3.64% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.05 38.78 43.06 35.21 34.55 36.34 40.49 -2.39%
EPS 4.71 8.59 18.01 4.03 2.05 6.78 9.59 -37.83%
DPS 4.00 0.00 2.00 2.00 4.00 0.00 5.00 -13.85%
NAPS 2.7823 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 3.63%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.05 38.78 43.06 35.21 34.55 36.34 40.49 -2.39%
EPS 4.71 8.59 18.01 4.03 2.05 6.78 9.59 -37.83%
DPS 4.00 0.00 2.00 2.00 4.00 0.00 5.00 -13.85%
NAPS 2.7823 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 3.63%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 4.90 4.75 4.50 5.23 5.52 5.90 5.95 -
P/RPS 12.55 12.25 10.45 14.85 15.98 16.24 14.69 -9.99%
P/EPS 104.01 55.32 24.98 129.79 268.90 86.98 62.05 41.24%
EY 0.96 1.81 4.00 0.77 0.37 1.15 1.61 -29.22%
DY 0.82 0.00 0.44 0.38 0.72 0.00 0.84 -1.59%
P/NAPS 1.76 1.71 1.63 2.01 2.13 2.18 2.26 -15.39%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 -
Price 3.98 4.82 4.42 5.00 5.45 5.80 5.90 -
P/RPS 10.19 12.43 10.27 14.20 15.77 15.96 14.57 -21.26%
P/EPS 84.48 56.14 24.54 124.08 265.49 85.50 61.53 23.60%
EY 1.18 1.78 4.08 0.81 0.38 1.17 1.63 -19.42%
DY 1.01 0.00 0.45 0.40 0.73 0.00 0.85 12.22%
P/NAPS 1.43 1.74 1.60 1.92 2.11 2.14 2.24 -25.91%

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