[BIPORT] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.24%
YoY- -18.72%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 194,164 198,105 189,300 172,177 182,109 184,800 187,406 2.39%
PBT 29,419 56,225 34,098 24,886 29,933 37,398 27,908 3.58%
Tax -7,128 -15,161 262,711 -3,125 -10,012 -12,698 -3,039 76.80%
NP 22,291 41,064 296,809 21,761 19,921 24,700 24,869 -7.05%
-
NP to SH 22,291 41,064 296,809 21,761 19,921 24,700 24,869 -7.05%
-
Tax Rate 24.23% 26.96% -770.46% 12.56% 33.45% 33.95% 10.89% -
Total Cost 171,873 157,041 -107,509 150,416 162,188 160,100 162,537 3.80%
-
Net Worth 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 15.87%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 13,800 23,000 13,800 13,800 13,800 13,800 9,200 31.13%
Div Payout % 61.91% 56.01% 4.65% 63.42% 69.27% 55.87% 36.99% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 1,377,424 15.87%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.48% 20.73% 156.79% 12.64% 10.94% 13.37% 13.27% -
ROE 1.30% 2.39% 17.56% 1.55% 1.42% 1.77% 1.81% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.21 43.07 41.15 37.43 39.59 40.17 40.74 2.39%
EPS 4.85 8.93 64.52 4.73 4.33 5.37 5.41 -7.04%
DPS 3.00 5.00 3.00 3.00 3.00 3.00 2.00 31.13%
NAPS 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 2.9944 15.87%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 42.21 43.07 41.15 37.43 39.59 40.17 40.74 2.39%
EPS 4.85 8.93 64.52 4.73 4.33 5.37 5.41 -7.04%
DPS 3.00 5.00 3.00 3.00 3.00 3.00 2.00 31.13%
NAPS 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 2.9944 15.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 5.39 5.20 4.70 4.38 4.35 4.18 3.83 -
P/RPS 12.77 12.07 11.42 11.70 10.99 10.40 9.40 22.73%
P/EPS 111.23 58.25 7.28 92.59 100.45 77.85 70.84 35.20%
EY 0.90 1.72 13.73 1.08 1.00 1.28 1.41 -25.92%
DY 0.56 0.96 0.64 0.68 0.69 0.72 0.52 5.07%
P/NAPS 1.44 1.39 1.28 1.43 1.43 1.38 1.28 8.19%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 27/05/21 26/02/21 -
Price 5.20 5.25 4.90 4.70 4.58 4.20 4.15 -
P/RPS 12.32 12.19 11.91 12.56 11.57 10.45 10.19 13.52%
P/EPS 107.31 58.81 7.59 99.35 105.76 78.22 76.76 25.10%
EY 0.93 1.70 13.17 1.01 0.95 1.28 1.30 -20.06%
DY 0.58 0.95 0.61 0.64 0.66 0.71 0.48 13.48%
P/NAPS 1.39 1.41 1.33 1.54 1.51 1.39 1.39 0.00%

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