[BIPORT] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 13.92%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 165,147 177,709 184,451 173,960 179,625 178,384 198,064 -11.42%
PBT 16,365 47,193 49,360 44,349 33,628 51,695 105,447 -71.15%
Tax -5,776 -16,124 -5,916 -19,661 -11,957 -12,199 -22,586 -59.74%
NP 10,589 31,069 43,444 24,688 21,671 39,496 82,861 -74.66%
-
NP to SH 10,589 31,069 43,444 24,688 21,671 39,496 82,861 -74.66%
-
Tax Rate 35.29% 34.17% 11.99% 44.33% 35.56% 23.60% 21.42% -
Total Cost 154,558 146,640 141,007 149,272 157,954 138,888 115,203 21.66%
-
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 9,200 - 18,400 18,400 18,400 - 9,200 0.00%
Div Payout % 86.88% - 42.35% 74.53% 84.91% - 11.10% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 6.41% 17.48% 23.55% 14.19% 12.06% 22.14% 41.84% -
ROE 0.78% 2.30% 3.27% 1.92% 1.69% 3.09% 6.51% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.90 38.63 40.10 37.82 39.05 38.78 43.06 -11.42%
EPS 2.30 6.75 9.44 5.37 4.71 8.59 18.01 -74.67%
DPS 2.00 0.00 4.00 4.00 4.00 0.00 2.00 0.00%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 35.90 38.63 40.10 37.82 39.05 38.78 43.06 -11.42%
EPS 2.30 6.75 9.44 5.37 4.71 8.59 18.01 -74.67%
DPS 2.00 0.00 4.00 4.00 4.00 0.00 2.00 0.00%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.20 3.83 4.45 3.75 4.90 4.75 4.50 -
P/RPS 11.70 9.91 11.10 9.92 12.55 12.25 10.45 7.83%
P/EPS 182.45 56.71 47.12 69.87 104.01 55.32 24.98 276.90%
EY 0.55 1.76 2.12 1.43 0.96 1.81 4.00 -73.39%
DY 0.48 0.00 0.90 1.07 0.82 0.00 0.44 5.97%
P/NAPS 1.43 1.30 1.54 1.34 1.76 1.71 1.63 -8.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 19/05/20 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 -
Price 3.95 4.35 4.65 4.16 3.98 4.82 4.42 -
P/RPS 11.00 11.26 11.60 11.00 10.19 12.43 10.27 4.68%
P/EPS 171.59 64.41 49.24 77.51 84.48 56.14 24.54 266.09%
EY 0.58 1.55 2.03 1.29 1.18 1.78 4.08 -72.79%
DY 0.51 0.00 0.86 0.96 1.01 0.00 0.45 8.71%
P/NAPS 1.34 1.48 1.61 1.49 1.43 1.74 1.60 -11.15%

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