[BIPORT] YoY Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 11.86%
YoY- -10.96%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 686,141 679,820 583,616 547,356 552,265 529,778 506,209 5.19%
PBT 201,862 211,278 200,979 168,475 192,706 188,173 178,571 2.06%
Tax -59,818 -58,028 -51,140 -40,906 -49,435 -30,468 -32,183 10.87%
NP 142,044 153,250 149,839 127,569 143,271 157,705 146,388 -0.50%
-
NP to SH 142,044 153,250 149,839 127,569 143,271 157,705 146,388 -0.50%
-
Tax Rate 29.63% 27.47% 25.45% 24.28% 25.65% 16.19% 18.02% -
Total Cost 544,097 526,570 433,777 419,787 408,994 372,073 359,821 7.13%
-
Net Worth 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 656,541 11.66%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 36,800 69,000 82,800 73,600 82,815 103,500 89,992 -13.84%
Div Payout % 25.91% 45.02% 55.26% 57.69% 57.80% 65.63% 61.47% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,273,463 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 656,541 11.66%
NOSH 460,000 460,000 460,000 460,000 460,086 460,000 399,964 2.35%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 20.70% 22.54% 25.67% 23.31% 25.94% 29.77% 28.92% -
ROE 11.15% 12.63% 12.95% 11.42% 12.27% 14.62% 22.30% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.16 147.79 126.87 118.99 120.03 115.17 126.56 2.77%
EPS 30.88 33.32 32.57 27.73 31.14 36.23 36.60 -2.79%
DPS 8.00 15.00 18.00 16.00 18.00 22.50 22.50 -15.82%
NAPS 2.7684 2.6376 2.5145 2.4287 2.5375 2.345 1.6415 9.09%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 149.16 147.79 126.87 118.99 120.06 115.17 110.05 5.19%
EPS 30.88 33.32 32.57 27.73 31.15 36.23 31.82 -0.49%
DPS 8.00 15.00 18.00 16.00 18.00 22.50 19.56 -13.83%
NAPS 2.7684 2.6376 2.5145 2.4287 2.538 2.345 1.4273 11.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 4.50 5.95 6.28 7.18 7.00 7.50 7.00 -
P/RPS 3.02 4.03 4.95 6.03 5.83 6.51 5.53 -9.58%
P/EPS 14.57 17.86 19.28 25.89 22.48 21.88 19.13 -4.43%
EY 6.86 5.60 5.19 3.86 4.45 4.57 5.23 4.62%
DY 1.78 2.52 2.87 2.23 2.57 3.00 3.21 -9.35%
P/NAPS 1.63 2.26 2.50 2.96 2.76 3.20 4.26 -14.78%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 28/02/18 27/02/17 26/02/16 16/02/15 28/02/14 26/02/13 -
Price 4.42 5.90 6.03 7.10 7.00 7.50 7.00 -
P/RPS 2.96 3.99 4.75 5.97 5.83 6.51 5.53 -9.88%
P/EPS 14.31 17.71 18.51 25.60 22.48 21.88 19.13 -4.72%
EY 6.99 5.65 5.40 3.91 4.45 4.57 5.23 4.95%
DY 1.81 2.54 2.99 2.25 2.57 3.00 3.21 -9.10%
P/NAPS 1.60 2.24 2.40 2.92 2.76 3.20 4.26 -15.05%

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