[BIPORT] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 54.28%
YoY- 41.98%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 405,571 364,218 392,269 366,909 342,856 358,009 326,106 3.69%
PBT 111,653 60,202 85,644 67,331 63,558 85,322 61,847 10.33%
Tax -27,099 -13,973 -22,289 -22,709 -21,900 -24,156 -21,201 4.17%
NP 84,554 46,229 63,355 44,622 41,658 61,166 40,646 12.97%
-
NP to SH 84,554 46,229 63,355 44,622 41,658 61,166 40,646 12.97%
-
Tax Rate 24.27% 23.21% 26.03% 33.73% 34.46% 28.31% 34.28% -
Total Cost 321,017 317,989 328,914 322,287 301,198 296,843 285,460 1.97%
-
Net Worth 1,882,182 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.92%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 32,200 27,600 36,800 27,600 18,400 18,400 18,400 9.76%
Div Payout % 38.08% 59.70% 58.09% 61.85% 44.17% 30.08% 45.27% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,882,182 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 7.92%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.85% 12.69% 16.15% 12.16% 12.15% 17.09% 12.46% -
ROE 4.49% 2.61% 3.69% 3.19% 3.08% 4.78% 3.41% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.17 79.18 85.28 79.76 74.53 77.83 70.89 3.69%
EPS 18.38 10.05 13.77 9.70 9.05 13.30 8.83 12.98%
DPS 7.00 6.00 8.00 6.00 4.00 4.00 4.00 9.76%
NAPS 4.0917 3.856 3.7326 3.0415 2.9421 2.7823 2.588 7.92%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 88.17 79.18 85.28 79.76 74.53 77.83 70.89 3.69%
EPS 18.38 10.05 13.77 9.70 9.05 13.30 8.83 12.98%
DPS 7.00 6.00 8.00 6.00 4.00 4.00 4.00 9.76%
NAPS 4.0917 3.856 3.7326 3.0415 2.9421 2.7823 2.588 7.92%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.30 5.06 5.39 4.35 4.20 4.90 5.52 -
P/RPS 7.15 6.39 6.32 5.45 5.64 6.30 7.79 -1.41%
P/EPS 34.27 50.35 39.14 44.84 46.38 36.85 62.47 -9.51%
EY 2.92 1.99 2.56 2.23 2.16 2.71 1.60 10.53%
DY 1.11 1.19 1.48 1.38 0.95 0.82 0.72 7.47%
P/NAPS 1.54 1.31 1.44 1.43 1.43 1.76 2.13 -5.25%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 -
Price 6.30 5.15 5.20 4.58 3.95 3.98 5.45 -
P/RPS 7.15 6.50 6.10 5.74 5.30 5.11 7.69 -1.20%
P/EPS 34.27 51.24 37.76 47.21 43.62 29.93 61.68 -9.32%
EY 2.92 1.95 2.65 2.12 2.29 3.34 1.62 10.30%
DY 1.11 1.17 1.54 1.31 1.01 1.01 0.73 7.22%
P/NAPS 1.54 1.34 1.39 1.51 1.34 1.43 2.11 -5.10%

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