[BIPORT] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 298.01%
YoY- 289.27%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 779,699 753,746 741,691 728,386 726,492 732,363 715,401 5.89%
PBT 164,588 144,628 145,142 126,315 120,125 130,438 116,870 25.61%
Tax 224,234 237,297 234,413 236,876 -28,874 -34,174 -29,938 -
NP 388,822 381,925 379,555 363,191 91,251 96,264 86,932 171.21%
-
NP to SH 388,822 381,925 379,555 363,191 91,251 96,264 86,932 171.21%
-
Tax Rate -136.24% -164.07% -161.51% -187.53% 24.04% 26.20% 25.62% -
Total Cost 390,877 371,821 362,136 365,195 635,241 636,099 628,469 -27.11%
-
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 64,400 64,400 64,400 55,200 50,600 55,200 50,600 17.42%
Div Payout % 16.56% 16.86% 16.97% 15.20% 55.45% 57.34% 58.21% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,732,175 1,716,995 1,717,455 1,690,315 1,407,047 1,399,090 1,393,018 15.61%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 49.87% 50.67% 51.17% 49.86% 12.56% 13.14% 12.15% -
ROE 22.45% 22.24% 22.10% 21.49% 6.49% 6.88% 6.24% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.50 163.86 161.24 158.34 157.93 159.21 155.52 5.90%
EPS 84.53 83.03 82.51 78.95 19.84 20.93 18.90 171.20%
DPS 14.00 14.00 14.00 12.00 11.00 12.00 11.00 17.42%
NAPS 3.7656 3.7326 3.7336 3.6746 3.0588 3.0415 3.0283 15.61%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 169.58 163.94 161.32 158.42 158.01 159.29 155.60 5.89%
EPS 84.57 83.07 82.55 78.99 19.85 20.94 18.91 171.19%
DPS 14.01 14.01 14.01 12.01 11.01 12.01 11.01 17.40%
NAPS 3.7675 3.7345 3.7355 3.6764 3.0603 3.043 3.0298 15.62%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 5.21 5.39 5.20 4.70 4.38 4.35 4.18 -
P/RPS 3.07 3.29 3.23 2.97 2.77 2.73 2.69 9.19%
P/EPS 6.16 6.49 6.30 5.95 22.08 20.79 22.12 -57.32%
EY 16.22 15.40 15.87 16.80 4.53 4.81 4.52 134.20%
DY 2.69 2.60 2.69 2.55 2.51 2.76 2.63 1.51%
P/NAPS 1.38 1.44 1.39 1.28 1.43 1.43 1.38 0.00%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 27/05/22 25/02/22 30/11/21 26/08/21 27/05/21 -
Price 4.90 5.20 5.25 4.90 4.70 4.58 4.20 -
P/RPS 2.89 3.17 3.26 3.09 2.98 2.88 2.70 4.63%
P/EPS 5.80 6.26 6.36 6.21 23.69 21.89 22.22 -59.12%
EY 17.25 15.97 15.72 16.11 4.22 4.57 4.50 144.73%
DY 2.86 2.69 2.67 2.45 2.34 2.62 2.62 6.01%
P/NAPS 1.30 1.39 1.41 1.33 1.54 1.51 1.39 -4.36%

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