[BIPORT] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 0.62%
YoY- 296.75%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 781,047 791,259 779,699 753,746 741,691 728,386 726,492 4.95%
PBT 153,429 178,012 164,588 144,628 145,142 126,315 120,125 17.73%
Tax -44,290 -50,288 224,234 237,297 234,413 236,876 -28,874 33.03%
NP 109,139 127,724 388,822 381,925 379,555 363,191 91,251 12.68%
-
NP to SH 109,139 127,724 388,822 381,925 379,555 363,191 91,251 12.68%
-
Tax Rate 28.87% 28.25% -136.24% -164.07% -161.51% -187.53% 24.04% -
Total Cost 671,908 663,535 390,877 371,821 362,136 365,195 635,241 3.81%
-
Net Worth 1,763,179 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 16.24%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 55,200 64,400 64,400 64,400 64,400 55,200 50,600 5.97%
Div Payout % 50.58% 50.42% 16.56% 16.86% 16.97% 15.20% 55.45% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 1,763,179 1,754,256 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 16.24%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 13.97% 16.14% 49.87% 50.67% 51.17% 49.86% 12.56% -
ROE 6.19% 7.28% 22.45% 22.24% 22.10% 21.49% 6.49% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 169.79 172.01 169.50 163.86 161.24 158.34 157.93 4.95%
EPS 23.73 27.77 84.53 83.03 82.51 78.95 19.84 12.68%
DPS 12.00 14.00 14.00 14.00 14.00 12.00 11.00 5.97%
NAPS 3.833 3.8136 3.7656 3.7326 3.7336 3.6746 3.0588 16.24%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 169.88 172.10 169.58 163.94 161.32 158.42 158.01 4.95%
EPS 23.74 27.78 84.57 83.07 82.55 78.99 19.85 12.68%
DPS 12.01 14.01 14.01 14.01 14.01 12.01 11.01 5.97%
NAPS 3.8349 3.8155 3.7675 3.7345 3.7355 3.6764 3.0603 16.24%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 5.01 4.80 5.21 5.39 5.20 4.70 4.38 -
P/RPS 2.95 2.79 3.07 3.29 3.23 2.97 2.77 4.29%
P/EPS 21.12 17.29 6.16 6.49 6.30 5.95 22.08 -2.92%
EY 4.74 5.78 16.22 15.40 15.87 16.80 4.53 3.06%
DY 2.40 2.92 2.69 2.60 2.69 2.55 2.51 -2.94%
P/NAPS 1.31 1.26 1.38 1.44 1.39 1.28 1.43 -5.68%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/05/23 28/02/23 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 -
Price 5.00 5.20 4.90 5.20 5.25 4.90 4.70 -
P/RPS 2.94 3.02 2.89 3.17 3.26 3.09 2.98 -0.89%
P/EPS 21.07 18.73 5.80 6.26 6.36 6.21 23.69 -7.52%
EY 4.75 5.34 17.25 15.97 15.72 16.11 4.22 8.21%
DY 2.40 2.69 2.86 2.69 2.67 2.45 2.34 1.70%
P/NAPS 1.30 1.36 1.30 1.39 1.41 1.33 1.54 -10.68%

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