[BIPORT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -5.03%
YoY- -20.1%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 529,778 528,871 515,650 511,828 506,210 495,471 493,497 4.82%
PBT 188,173 183,641 172,963 174,081 178,573 177,291 180,200 2.92%
Tax -30,468 -47,087 -48,834 -35,053 -32,184 -3,300 1,562 -
NP 157,705 136,554 124,129 139,028 146,389 173,991 181,762 -9.00%
-
NP to SH 157,705 136,554 124,129 139,028 146,389 173,991 181,762 -9.00%
-
Tax Rate 16.19% 25.64% 28.23% 20.14% 18.02% 1.86% -0.87% -
Total Cost 372,073 392,317 391,521 372,800 359,821 321,480 311,735 12.48%
-
Net Worth 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 652,799 39.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 103,500 99,015 94,500 89,991 89,991 89,984 89,995 9.74%
Div Payout % 65.63% 72.51% 76.13% 64.73% 61.47% 51.72% 49.51% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,078,700 1,141,536 1,177,784 693,001 656,945 653,945 652,799 39.64%
NOSH 460,000 460,000 460,000 399,978 400,210 399,795 399,876 9.76%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 29.77% 25.82% 24.07% 27.16% 28.92% 35.12% 36.83% -
ROE 14.62% 11.96% 10.54% 20.06% 22.28% 26.61% 27.84% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.17 114.97 112.10 127.96 126.49 123.93 123.41 -4.49%
EPS 34.28 29.69 26.98 34.76 36.58 43.52 45.45 -17.09%
DPS 22.50 21.53 20.54 22.50 22.50 22.50 22.50 0.00%
NAPS 2.345 2.4816 2.5604 1.7326 1.6415 1.6357 1.6325 27.22%
Adjusted Per Share Value based on latest NOSH - 399,978
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 115.23 115.03 112.15 111.32 110.10 107.76 107.34 4.82%
EPS 34.30 29.70 27.00 30.24 31.84 37.84 39.53 -9.00%
DPS 22.51 21.54 20.55 19.57 19.57 19.57 19.57 9.75%
NAPS 2.3462 2.4828 2.5617 1.5073 1.4289 1.4223 1.4198 39.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 7.50 7.72 7.18 7.00 7.00 7.10 7.00 -
P/RPS 6.51 6.71 6.41 5.47 5.53 5.73 5.67 9.61%
P/EPS 21.88 26.01 26.61 20.14 19.14 16.31 15.40 26.30%
EY 4.57 3.85 3.76 4.97 5.23 6.13 6.49 -20.80%
DY 3.00 2.79 2.86 3.21 3.21 3.17 3.21 -4.39%
P/NAPS 3.20 3.11 2.80 4.04 4.26 4.34 4.29 -17.70%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 28/11/13 29/08/13 28/05/13 26/02/13 26/11/12 30/08/12 -
Price 7.50 7.55 7.78 7.20 7.00 7.10 7.01 -
P/RPS 6.51 6.57 6.94 5.63 5.53 5.73 5.68 9.49%
P/EPS 21.88 25.43 28.83 20.71 19.14 16.31 15.42 26.19%
EY 4.57 3.93 3.47 4.83 5.23 6.13 6.48 -20.71%
DY 3.00 2.85 2.64 3.13 3.21 3.17 3.21 -4.39%
P/NAPS 3.20 3.04 3.04 4.16 4.26 4.34 4.29 -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