[BIPORT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 12.56%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 137,004 132,566 123,341 136,867 136,097 119,345 119,519 9.50%
PBT 49,578 50,315 32,940 55,340 45,046 39,637 34,058 28.35%
Tax 3,910 -6,586 -8,850 -18,942 -12,709 -8,333 4,931 -14.29%
NP 53,488 43,729 24,090 36,398 32,337 31,304 38,989 23.39%
-
NP to SH 53,488 43,729 24,090 36,398 32,337 31,304 38,989 23.39%
-
Tax Rate -7.89% 13.09% 26.87% 34.23% 28.21% 21.02% -14.48% -
Total Cost 83,516 88,837 99,251 100,469 103,760 88,041 80,530 2.45%
-
Net Worth 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 652,799 39.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 34,500 34,500 34,500 - 30,015 29,984 29,990 9.76%
Div Payout % 64.50% 78.90% 143.21% - 92.82% 95.79% 76.92% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 652,799 39.64%
NOSH 460,000 460,000 460,000 399,978 400,210 399,795 399,876 9.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 39.04% 32.99% 19.53% 26.59% 23.76% 26.23% 32.62% -
ROE 4.96% 3.83% 2.05% 5.25% 4.92% 4.79% 5.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.78 28.82 26.81 34.22 34.01 29.85 29.89 -0.24%
EPS 11.63 9.51 5.73 9.10 8.08 7.83 9.75 12.43%
DPS 7.50 7.50 7.50 0.00 7.50 7.50 7.50 0.00%
NAPS 2.345 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 27.22%
Adjusted Per Share Value based on latest NOSH - 399,978
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.80 28.83 26.83 29.77 29.60 25.96 26.00 9.49%
EPS 11.63 9.51 5.24 7.92 7.03 6.81 8.48 23.36%
DPS 7.50 7.50 7.50 0.00 6.53 6.52 6.52 9.75%
NAPS 2.3462 2.4828 2.5617 1.5073 1.4289 1.4223 1.4198 39.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.50 7.72 7.18 7.00 7.00 7.10 7.00 -
P/RPS 25.18 26.79 26.78 20.46 20.58 23.78 23.42 4.93%
P/EPS 64.50 81.21 137.10 76.92 86.63 90.68 71.79 -6.87%
EY 1.55 1.23 0.73 1.30 1.15 1.10 1.39 7.51%
DY 1.00 0.97 1.04 0.00 1.07 1.06 1.07 -4.39%
P/NAPS 3.20 3.11 2.80 4.04 4.26 4.34 4.29 -17.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 -
Price 7.50 7.55 7.78 7.20 7.00 7.10 7.01 -
P/RPS 25.18 26.20 29.02 21.04 20.58 23.78 23.45 4.84%
P/EPS 64.50 79.42 148.56 79.12 86.63 90.68 71.90 -6.96%
EY 1.55 1.26 0.67 1.26 1.15 1.10 1.39 7.51%
DY 1.00 0.99 0.96 0.00 1.07 1.06 1.07 -4.39%
P/NAPS 3.20 3.04 3.04 4.16 4.26 4.34 4.29 -17.70%

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