[BIPORT] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -10.72%
YoY- -22.48%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 697,361 686,139 674,345 690,561 685,931 679,820 659,665 3.77%
PBT 207,681 201,861 149,901 164,583 189,176 211,278 218,506 -3.33%
Tax -57,345 -59,818 -46,608 -45,079 -55,318 -58,028 -66,209 -9.14%
NP 150,336 142,043 103,293 119,504 133,858 153,250 152,297 -0.86%
-
NP to SH 150,336 142,043 103,293 119,504 133,858 153,250 152,297 -0.86%
-
Tax Rate 27.61% 29.63% 31.09% 27.39% 29.24% 27.47% 30.30% -
Total Cost 547,025 544,096 571,052 571,057 552,073 526,570 507,368 5.15%
-
Net Worth 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 4.66%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 36,800 36,800 50,600 59,800 69,000 69,000 73,600 -37.03%
Div Payout % 24.48% 25.91% 48.99% 50.04% 51.55% 45.02% 48.33% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,276,545 1,273,463 1,199,817 1,190,480 1,245,449 1,213,295 1,192,182 4.66%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 21.56% 20.70% 15.32% 17.31% 19.51% 22.54% 23.09% -
ROE 11.78% 11.15% 8.61% 10.04% 10.75% 12.63% 12.77% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 151.60 149.16 146.60 150.12 149.12 147.79 143.41 3.77%
EPS 32.68 30.88 22.46 25.98 29.10 33.32 33.11 -0.86%
DPS 8.00 8.00 11.00 13.00 15.00 15.00 16.00 -37.03%
NAPS 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 4.66%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 151.60 149.16 146.60 150.12 149.12 147.79 143.41 3.77%
EPS 32.68 30.88 22.46 25.98 29.10 33.32 33.11 -0.86%
DPS 8.00 8.00 11.00 13.00 15.00 15.00 16.00 -37.03%
NAPS 2.7751 2.7684 2.6083 2.588 2.7075 2.6376 2.5917 4.66%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 4.75 4.50 5.23 5.52 5.90 5.95 5.89 -
P/RPS 3.13 3.02 3.57 3.68 3.96 4.03 4.11 -16.61%
P/EPS 14.53 14.57 23.29 21.25 20.28 17.86 17.79 -12.63%
EY 6.88 6.86 4.29 4.71 4.93 5.60 5.62 14.45%
DY 1.68 1.78 2.10 2.36 2.54 2.52 2.72 -27.49%
P/NAPS 1.71 1.63 2.01 2.13 2.18 2.26 2.27 -17.22%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 27/02/19 23/11/18 28/08/18 25/05/18 28/02/18 29/11/17 -
Price 4.82 4.60 4.95 5.45 5.80 5.90 6.05 -
P/RPS 3.18 3.08 3.38 3.63 3.89 3.99 4.22 -17.20%
P/EPS 14.75 14.90 22.04 20.98 19.93 17.71 18.27 -13.30%
EY 6.78 6.71 4.54 4.77 5.02 5.65 5.47 15.40%
DY 1.66 1.74 2.22 2.39 2.59 2.54 2.64 -26.62%
P/NAPS 1.74 1.66 1.90 2.11 2.14 2.24 2.33 -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