[BIPORT] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.98%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 679,820 659,665 619,911 602,766 583,615 568,531 560,888 13.63%
PBT 211,278 218,506 218,187 214,887 200,978 190,576 182,839 10.08%
Tax -58,028 -66,209 -64,028 -54,590 -51,139 -41,858 -41,501 24.96%
NP 153,250 152,297 154,159 160,297 149,839 148,718 141,338 5.52%
-
NP to SH 153,250 152,297 154,159 160,297 149,839 148,718 141,338 5.52%
-
Tax Rate 27.47% 30.30% 29.35% 25.40% 25.45% 21.96% 22.70% -
Total Cost 526,570 507,368 465,752 442,469 433,776 419,813 419,550 16.30%
-
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 69,000 73,600 82,800 82,800 82,800 82,800 73,600 -4.20%
Div Payout % 45.02% 48.33% 53.71% 51.65% 55.26% 55.68% 52.07% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,213,295 1,192,182 1,175,852 1,207,270 1,156,669 1,141,076 1,132,106 4.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 22.54% 23.09% 24.87% 26.59% 25.67% 26.16% 25.20% -
ROE 12.63% 12.77% 13.11% 13.28% 12.95% 13.03% 12.48% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.79 143.41 134.76 131.04 126.87 123.59 121.93 13.64%
EPS 33.32 33.11 33.51 34.85 32.57 32.33 30.73 5.52%
DPS 15.00 16.00 18.00 18.00 18.00 18.00 16.00 -4.20%
NAPS 2.6376 2.5917 2.5562 2.6245 2.5145 2.4806 2.4611 4.71%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.86 143.48 134.83 131.10 126.94 123.66 121.99 13.64%
EPS 33.33 33.12 33.53 34.86 32.59 32.35 30.74 5.52%
DPS 15.01 16.01 18.01 18.01 18.01 18.01 16.01 -4.19%
NAPS 2.6389 2.593 2.5575 2.6258 2.5158 2.4818 2.4623 4.71%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 5.95 5.89 6.07 6.15 6.28 6.65 7.00 -
P/RPS 4.03 4.11 4.50 4.69 4.95 5.38 5.74 -20.95%
P/EPS 17.86 17.79 18.11 17.65 19.28 20.57 22.78 -14.93%
EY 5.60 5.62 5.52 5.67 5.19 4.86 4.39 17.56%
DY 2.52 2.72 2.97 2.93 2.87 2.71 2.29 6.56%
P/NAPS 2.26 2.27 2.37 2.34 2.50 2.68 2.84 -14.09%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 24/08/17 23/05/17 27/02/17 21/11/16 26/08/16 -
Price 5.90 6.05 5.96 6.31 6.03 6.28 6.80 -
P/RPS 3.99 4.22 4.42 4.82 4.75 5.08 5.58 -19.98%
P/EPS 17.71 18.27 17.78 18.11 18.51 19.42 22.13 -13.76%
EY 5.65 5.47 5.62 5.52 5.40 5.15 4.52 15.99%
DY 2.54 2.64 3.02 2.85 2.99 2.87 2.35 5.30%
P/NAPS 2.24 2.33 2.33 2.40 2.40 2.53 2.76 -12.95%

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