[BIPORT] QoQ Quarter Result on 31-Dec-2021 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 1263.95%
YoY- 1093.49%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 198,130 194,164 198,105 189,300 172,177 182,109 184,800 4.74%
PBT 44,846 29,419 56,225 34,098 24,886 29,933 37,398 12.85%
Tax -16,188 -7,128 -15,161 262,711 -3,125 -10,012 -12,698 17.55%
NP 28,658 22,291 41,064 296,809 21,761 19,921 24,700 10.40%
-
NP to SH 28,658 22,291 41,064 296,809 21,761 19,921 24,700 10.40%
-
Tax Rate 36.10% 24.23% 26.96% -770.46% 12.56% 33.45% 33.95% -
Total Cost 169,472 171,873 157,041 -107,509 150,416 162,188 160,100 3.86%
-
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 13,800 13,800 23,000 13,800 13,800 13,800 13,800 0.00%
Div Payout % 48.15% 61.91% 56.01% 4.65% 63.42% 69.27% 55.87% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.46% 11.48% 20.73% 156.79% 12.64% 10.94% 13.37% -
ROE 1.65% 1.30% 2.39% 17.56% 1.55% 1.42% 1.77% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.07 42.21 43.07 41.15 37.43 39.59 40.17 4.75%
EPS 6.23 4.85 8.93 64.52 4.73 4.33 5.37 10.40%
DPS 3.00 3.00 5.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 15.61%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 43.07 42.21 43.07 41.15 37.43 39.59 40.17 4.75%
EPS 6.23 4.85 8.93 64.52 4.73 4.33 5.37 10.40%
DPS 3.00 3.00 5.00 3.00 3.00 3.00 3.00 0.00%
NAPS 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 15.61%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.21 5.39 5.20 4.70 4.38 4.35 4.18 -
P/RPS 12.10 12.77 12.07 11.42 11.70 10.99 10.40 10.61%
P/EPS 83.63 111.23 58.25 7.28 92.59 100.45 77.85 4.88%
EY 1.20 0.90 1.72 13.73 1.08 1.00 1.28 -4.20%
DY 0.58 0.56 0.96 0.64 0.68 0.69 0.72 -13.41%
P/NAPS 1.38 1.44 1.39 1.28 1.43 1.43 1.38 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 27/05/21 -
Price 4.90 5.20 5.25 4.90 4.70 4.58 4.20 -
P/RPS 11.38 12.32 12.19 11.91 12.56 11.57 10.45 5.84%
P/EPS 78.65 107.31 58.81 7.59 99.35 105.76 78.22 0.36%
EY 1.27 0.93 1.70 13.17 1.01 0.95 1.28 -0.52%
DY 0.61 0.58 0.95 0.61 0.64 0.66 0.71 -9.61%
P/NAPS 1.30 1.39 1.41 1.33 1.54 1.51 1.39 -4.36%

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