[BIPORT] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 3.78%
YoY- 63.34%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 701,267 715,745 716,420 730,033 718,042 697,361 686,139 1.46%
PBT 157,267 174,530 179,032 235,119 225,337 207,681 201,861 -15.34%
Tax -47,477 -53,658 -49,733 -66,403 -62,773 -57,345 -59,818 -14.28%
NP 109,790 120,872 129,299 168,716 162,564 150,336 142,043 -15.79%
-
NP to SH 109,790 120,872 129,299 168,716 162,564 150,336 142,043 -15.79%
-
Tax Rate 30.19% 30.74% 27.78% 28.24% 27.86% 27.61% 29.63% -
Total Cost 591,477 594,873 587,121 561,317 555,478 547,025 544,096 5.72%
-
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 46,000 55,200 55,200 46,000 36,800 36,800 36,800 16.05%
Div Payout % 41.90% 45.67% 42.69% 27.26% 22.64% 24.48% 25.91% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,353,366 1,351,986 1,330,089 1,286,114 1,279,857 1,276,545 1,273,463 4.14%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 15.66% 16.89% 18.05% 23.11% 22.64% 21.56% 20.70% -
ROE 8.11% 8.94% 9.72% 13.12% 12.70% 11.78% 11.15% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 152.45 155.60 155.74 158.70 156.10 151.60 149.16 1.46%
EPS 23.87 26.28 28.11 36.68 35.34 32.68 30.88 -15.78%
DPS 10.00 12.00 12.00 10.00 8.00 8.00 8.00 16.05%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 152.45 155.60 155.74 158.70 156.10 151.60 149.16 1.46%
EPS 23.87 26.28 28.11 36.68 35.34 32.68 30.88 -15.78%
DPS 10.00 12.00 12.00 10.00 8.00 8.00 8.00 16.05%
NAPS 2.9421 2.9391 2.8915 2.7959 2.7823 2.7751 2.7684 4.14%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 4.20 3.83 4.45 3.75 4.90 4.75 4.50 -
P/RPS 2.76 2.46 2.86 2.36 3.14 3.13 3.02 -5.83%
P/EPS 17.60 14.58 15.83 10.22 13.87 14.53 14.57 13.43%
EY 5.68 6.86 6.32 9.78 7.21 6.88 6.86 -11.83%
DY 2.38 3.13 2.70 2.67 1.63 1.68 1.78 21.38%
P/NAPS 1.43 1.30 1.54 1.34 1.76 1.71 1.63 -8.36%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 19/05/20 28/02/20 29/11/19 28/08/19 28/05/19 27/02/19 -
Price 3.95 4.35 4.65 4.16 3.98 4.82 4.60 -
P/RPS 2.59 2.80 2.99 2.62 2.55 3.18 3.08 -10.91%
P/EPS 16.55 16.55 16.54 11.34 11.26 14.75 14.90 7.25%
EY 6.04 6.04 6.04 8.82 8.88 6.78 6.71 -6.77%
DY 2.53 2.76 2.58 2.40 2.01 1.66 1.74 28.37%
P/NAPS 1.34 1.48 1.61 1.49 1.43 1.74 1.66 -13.31%

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