[BIPORT] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 51.32%
YoY- 7.73%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 583,616 547,356 552,265 529,778 506,209 483,946 514,835 2.10%
PBT 200,979 168,475 192,706 188,173 178,571 181,575 183,288 1.54%
Tax -51,140 -40,906 -49,435 -30,468 -32,183 -10,865 -43,844 2.59%
NP 149,839 127,569 143,271 157,705 146,388 170,710 139,444 1.20%
-
NP to SH 149,839 127,569 143,271 157,705 146,388 170,770 139,444 1.20%
-
Tax Rate 25.45% 24.28% 25.65% 16.19% 18.02% 5.98% 23.92% -
Total Cost 433,777 419,787 408,994 372,073 359,821 313,236 375,391 2.43%
-
Net Worth 1,156,669 1,117,201 1,167,469 1,078,700 656,541 660,433 639,600 10.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 82,800 73,600 82,815 103,500 89,992 90,026 90,011 -1.38%
Div Payout % 55.26% 57.69% 57.80% 65.63% 61.47% 52.72% 64.55% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,156,669 1,117,201 1,167,469 1,078,700 656,541 660,433 639,600 10.36%
NOSH 460,000 460,000 460,086 460,000 399,964 400,117 400,050 2.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.67% 23.31% 25.94% 29.77% 28.92% 35.27% 27.09% -
ROE 12.95% 11.42% 12.27% 14.62% 22.30% 25.86% 21.80% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 126.87 118.99 120.03 115.17 126.56 120.95 128.69 -0.23%
EPS 32.57 27.73 31.14 36.23 36.60 42.68 34.86 -1.12%
DPS 18.00 16.00 18.00 22.50 22.50 22.50 22.50 -3.64%
NAPS 2.5145 2.4287 2.5375 2.345 1.6415 1.6506 1.5988 7.83%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 126.87 118.99 120.06 115.17 110.05 105.21 111.92 2.10%
EPS 32.57 27.73 31.15 36.23 31.82 37.12 30.31 1.20%
DPS 18.00 16.00 18.00 22.50 19.56 19.57 19.57 -1.38%
NAPS 2.5145 2.4287 2.538 2.345 1.4273 1.4357 1.3904 10.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.28 7.18 7.00 7.50 7.00 6.80 6.78 -
P/RPS 4.95 6.03 5.83 6.51 5.53 5.62 5.27 -1.03%
P/EPS 19.28 25.89 22.48 21.88 19.13 15.93 19.45 -0.14%
EY 5.19 3.86 4.45 4.57 5.23 6.28 5.14 0.16%
DY 2.87 2.23 2.57 3.00 3.21 3.31 3.32 -2.39%
P/NAPS 2.50 2.96 2.76 3.20 4.26 4.12 4.24 -8.42%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 16/02/15 28/02/14 26/02/13 28/02/12 28/02/11 -
Price 6.03 7.10 7.00 7.50 7.00 7.00 6.56 -
P/RPS 4.75 5.97 5.83 6.51 5.53 5.79 5.10 -1.17%
P/EPS 18.51 25.60 22.48 21.88 19.13 16.40 18.82 -0.27%
EY 5.40 3.91 4.45 4.57 5.23 6.10 5.31 0.28%
DY 2.99 2.25 2.57 3.00 3.21 3.21 3.43 -2.26%
P/NAPS 2.40 2.92 2.76 3.20 4.26 4.24 4.10 -8.53%

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