[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 58.66%
YoY- -21.23%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 326,106 315,365 279,069 265,536 270,093 260,208 250,767 4.47%
PBT 61,847 108,542 91,333 76,967 97,557 88,280 93,889 -6.71%
Tax -21,201 -34,150 -21,261 -20,666 -26,086 -27,792 -11,142 11.31%
NP 40,646 74,392 70,072 56,301 71,471 60,488 82,747 -11.16%
-
NP to SH 40,646 74,392 70,072 56,301 71,471 60,488 82,747 -11.16%
-
Tax Rate 34.28% 31.46% 23.28% 26.85% 26.74% 31.48% 11.87% -
Total Cost 285,460 240,973 208,997 209,235 198,622 199,720 168,020 9.23%
-
Net Worth 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 652,897 10.52%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 18,400 27,600 27,600 27,600 27,596 34,500 29,995 -7.81%
Div Payout % 45.27% 37.10% 39.39% 49.02% 38.61% 57.04% 36.25% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,190,480 1,175,852 1,132,106 1,153,818 1,149,517 1,177,784 652,897 10.52%
NOSH 460,000 460,000 460,000 460,000 459,935 460,000 399,937 2.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.46% 23.59% 25.11% 21.20% 26.46% 23.25% 33.00% -
ROE 3.41% 6.33% 6.19% 4.88% 6.22% 5.14% 12.67% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.89 68.56 60.67 57.73 58.72 56.57 62.70 2.06%
EPS 8.83 16.17 15.24 12.24 15.54 14.74 20.69 -13.22%
DPS 4.00 6.00 6.00 6.00 6.00 7.50 7.50 -9.94%
NAPS 2.588 2.5562 2.4611 2.5083 2.4993 2.5604 1.6325 7.97%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 70.93 68.59 60.70 57.75 58.75 56.60 54.54 4.47%
EPS 8.84 16.18 15.24 12.25 15.54 13.16 18.00 -11.17%
DPS 4.00 6.00 6.00 6.00 6.00 7.50 6.52 -7.81%
NAPS 2.5893 2.5575 2.4623 2.5096 2.5002 2.5617 1.4201 10.52%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 5.52 6.07 7.00 6.90 7.25 7.18 7.00 -
P/RPS 7.79 8.85 11.54 11.95 12.35 12.69 11.16 -5.81%
P/EPS 62.47 37.53 45.95 56.38 46.66 54.60 33.83 10.75%
EY 1.60 2.66 2.18 1.77 2.14 1.83 2.96 -9.74%
DY 0.72 0.99 0.86 0.87 0.83 1.04 1.07 -6.38%
P/NAPS 2.13 2.37 2.84 2.75 2.90 2.80 4.29 -11.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 24/08/17 26/08/16 25/08/15 26/08/14 29/08/13 30/08/12 -
Price 5.45 5.96 6.80 6.80 7.10 7.78 7.01 -
P/RPS 7.69 8.69 11.21 11.78 12.09 13.75 11.18 -6.04%
P/EPS 61.68 36.85 44.64 55.56 45.69 59.17 33.88 10.49%
EY 1.62 2.71 2.24 1.80 2.19 1.69 2.95 -9.50%
DY 0.73 1.01 0.88 0.88 0.85 0.96 1.07 -6.17%
P/NAPS 2.11 2.33 2.76 2.71 2.84 3.04 4.29 -11.14%

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