[BIPORT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -23.29%
YoY- 12.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 148,761 133,411 139,034 131,059 137,004 132,566 123,341 13.26%
PBT 51,355 43,794 45,351 52,206 49,578 50,315 32,940 34.34%
Tax -14,242 -9,107 -14,911 -11,175 3,910 -6,586 -8,850 37.20%
NP 37,113 34,687 30,440 41,031 53,488 43,729 24,090 33.28%
-
NP to SH 37,113 34,687 30,440 41,031 53,488 43,729 24,090 33.28%
-
Tax Rate 27.73% 20.80% 32.88% 21.41% -7.89% 13.09% 26.87% -
Total Cost 111,648 98,724 108,594 90,028 83,516 88,837 99,251 8.13%
-
Net Worth 1,167,249 1,157,175 1,149,678 1,183,165 1,078,700 1,141,536 1,177,784 -0.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 27,600 27,600 27,600 - 34,500 34,500 34,500 -13.78%
Div Payout % 74.37% 79.57% 90.67% - 64.50% 78.90% 143.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 1,167,249 1,157,175 1,149,678 1,183,165 1,078,700 1,141,536 1,177,784 -0.59%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 24.95% 26.00% 21.89% 31.31% 39.04% 32.99% 19.53% -
ROE 3.18% 3.00% 2.65% 3.47% 4.96% 3.83% 2.05% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.34 29.00 30.22 28.49 29.78 28.82 26.81 13.27%
EPS 8.07 7.54 6.62 8.92 11.63 9.51 5.73 25.56%
DPS 6.00 6.00 6.00 0.00 7.50 7.50 7.50 -13.78%
NAPS 2.5375 2.5156 2.4993 2.5721 2.345 2.4816 2.5604 -0.59%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 32.36 29.02 30.24 28.51 29.80 28.83 26.83 13.26%
EPS 8.07 7.54 6.62 8.92 11.63 9.51 5.24 33.25%
DPS 6.00 6.00 6.00 0.00 7.50 7.50 7.50 -13.78%
NAPS 2.5388 2.5169 2.5005 2.5734 2.3462 2.4828 2.5617 -0.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 7.00 7.00 7.25 7.41 7.50 7.72 7.18 -
P/RPS 21.65 24.14 23.99 26.01 25.18 26.79 26.78 -13.18%
P/EPS 86.76 92.83 109.56 83.07 64.50 81.21 137.10 -26.22%
EY 1.15 1.08 0.91 1.20 1.55 1.23 0.73 35.27%
DY 0.86 0.86 0.83 0.00 1.00 0.97 1.04 -11.86%
P/NAPS 2.76 2.78 2.90 2.88 3.20 3.11 2.80 -0.95%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 27/11/14 26/08/14 28/05/14 28/02/14 28/11/13 29/08/13 -
Price 7.00 6.97 7.10 7.35 7.50 7.55 7.78 -
P/RPS 21.65 24.03 23.49 25.80 25.18 26.20 29.02 -17.69%
P/EPS 86.76 92.43 107.29 82.40 64.50 79.42 148.56 -30.06%
EY 1.15 1.08 0.93 1.21 1.55 1.26 0.67 43.21%
DY 0.86 0.86 0.85 0.00 1.00 0.99 0.96 -7.05%
P/NAPS 2.76 2.77 2.84 2.86 3.20 3.04 3.04 -6.22%

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