[BIPORT] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -54.77%
YoY- 66.25%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 834,692 751,572 792,420 739,200 710,836 713,536 668,648 3.76%
PBT 231,436 126,568 224,900 149,592 188,772 206,784 183,500 3.94%
Tax -52,604 -36,652 -60,644 -50,792 -64,496 -48,800 -58,688 -1.80%
NP 178,832 89,916 164,256 98,800 124,276 157,984 124,812 6.17%
-
NP to SH 178,832 89,916 164,256 98,800 124,276 157,984 124,812 6.17%
-
Tax Rate 22.73% 28.96% 26.96% 33.95% 34.17% 23.60% 31.98% -
Total Cost 655,860 661,656 628,164 640,400 586,560 555,552 543,836 3.16%
-
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 55,200 55,200 92,000 55,200 - - - -
Div Payout % 30.87% 61.39% 56.01% 55.87% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.42% 11.96% 20.73% 13.37% 17.48% 22.14% 18.67% -
ROE 9.63% 5.10% 9.56% 7.09% 9.19% 12.38% 10.02% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 181.45 163.39 172.27 160.70 154.53 155.12 145.36 3.76%
EPS 38.88 19.56 35.72 21.48 27.00 34.36 27.12 6.18%
DPS 12.00 12.00 20.00 12.00 0.00 0.00 0.00 -
NAPS 4.0353 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 6.87%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 181.55 163.47 172.35 160.78 154.61 155.19 145.43 3.76%
EPS 38.90 19.56 35.73 21.49 27.03 34.36 27.15 6.17%
DPS 12.01 12.01 20.01 12.01 0.00 0.00 0.00 -
NAPS 4.0373 3.8349 3.7355 3.0298 2.9406 2.7765 2.7089 6.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 5.70 5.01 5.20 4.18 3.83 4.75 5.90 -
P/RPS 3.14 3.07 3.02 2.60 2.48 3.06 4.06 -4.18%
P/EPS 14.66 25.63 14.56 19.46 14.18 13.83 21.74 -6.35%
EY 6.82 3.90 6.87 5.14 7.05 7.23 4.60 6.77%
DY 2.11 2.40 3.85 2.87 0.00 0.00 0.00 -
P/NAPS 1.41 1.31 1.39 1.38 1.30 1.71 2.18 -6.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 27/05/22 27/05/21 19/05/20 28/05/19 25/05/18 -
Price 6.25 5.00 5.25 4.20 4.35 4.82 5.80 -
P/RPS 3.44 3.06 3.05 2.61 2.81 3.11 3.99 -2.43%
P/EPS 16.08 25.58 14.70 19.55 16.10 14.03 21.38 -4.63%
EY 6.22 3.91 6.80 5.11 6.21 7.13 4.68 4.85%
DY 1.92 2.40 3.81 2.86 0.00 0.00 0.00 -
P/NAPS 1.55 1.30 1.41 1.39 1.48 1.74 2.14 -5.22%

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