[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 74.19%
YoY- 18.16%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 315,365 279,069 265,536 270,093 260,208 250,767 241,215 4.56%
PBT 108,542 91,333 76,967 97,557 88,280 93,889 95,265 2.19%
Tax -34,150 -21,261 -20,666 -26,086 -27,792 -11,142 -23,569 6.36%
NP 74,392 70,072 56,301 71,471 60,488 82,747 71,696 0.61%
-
NP to SH 74,392 70,072 56,301 71,471 60,488 82,747 71,696 0.61%
-
Tax Rate 31.46% 23.28% 26.85% 26.74% 31.48% 11.87% 24.74% -
Total Cost 240,973 208,997 209,235 198,622 199,720 168,020 169,519 6.03%
-
Net Worth 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 652,897 826,984 6.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 27,600 27,600 27,600 27,596 34,500 29,995 30,006 -1.38%
Div Payout % 37.10% 39.39% 49.02% 38.61% 57.04% 36.25% 41.85% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 652,897 826,984 6.03%
NOSH 460,000 460,000 460,000 459,935 460,000 399,937 400,089 2.35%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 23.59% 25.11% 21.20% 26.46% 23.25% 33.00% 29.72% -
ROE 6.33% 6.19% 4.88% 6.22% 5.14% 12.67% 8.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.56 60.67 57.73 58.72 56.57 62.70 60.29 2.16%
EPS 16.17 15.24 12.24 15.54 14.74 20.69 17.92 -1.69%
DPS 6.00 6.00 6.00 6.00 7.50 7.50 7.50 -3.64%
NAPS 2.5562 2.4611 2.5083 2.4993 2.5604 1.6325 2.067 3.60%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 68.59 60.70 57.75 58.75 56.60 54.54 52.46 4.56%
EPS 16.18 15.24 12.25 15.54 13.16 18.00 15.59 0.62%
DPS 6.00 6.00 6.00 6.00 7.50 6.52 6.53 -1.39%
NAPS 2.5575 2.4623 2.5096 2.5002 2.5617 1.4201 1.7987 6.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 6.07 7.00 6.90 7.25 7.18 7.00 6.69 -
P/RPS 8.85 11.54 11.95 12.35 12.69 11.16 11.10 -3.70%
P/EPS 37.53 45.95 56.38 46.66 54.60 33.83 37.33 0.08%
EY 2.66 2.18 1.77 2.14 1.83 2.96 2.68 -0.12%
DY 0.99 0.86 0.87 0.83 1.04 1.07 1.12 -2.03%
P/NAPS 2.37 2.84 2.75 2.90 2.80 4.29 3.24 -5.07%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 26/08/16 25/08/15 26/08/14 29/08/13 30/08/12 25/08/11 -
Price 5.96 6.80 6.80 7.10 7.78 7.01 6.80 -
P/RPS 8.69 11.21 11.78 12.09 13.75 11.18 11.28 -4.25%
P/EPS 36.85 44.64 55.56 45.69 59.17 33.88 37.95 -0.48%
EY 2.71 2.24 1.80 2.19 1.69 2.95 2.64 0.43%
DY 1.01 0.88 0.88 0.85 0.96 1.07 1.10 -1.41%
P/NAPS 2.33 2.76 2.71 2.84 3.04 4.29 3.29 -5.58%

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