[BIPORT] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 34.96%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 679,820 583,616 547,356 552,265 529,778 506,209 483,946 5.82%
PBT 211,278 200,979 168,475 192,706 188,173 178,571 181,575 2.55%
Tax -58,028 -51,140 -40,906 -49,435 -30,468 -32,183 -10,865 32.17%
NP 153,250 149,839 127,569 143,271 157,705 146,388 170,710 -1.78%
-
NP to SH 153,250 149,839 127,569 143,271 157,705 146,388 170,770 -1.78%
-
Tax Rate 27.47% 25.45% 24.28% 25.65% 16.19% 18.02% 5.98% -
Total Cost 526,570 433,777 419,787 408,994 372,073 359,821 313,236 9.03%
-
Net Worth 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 656,541 660,433 10.65%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 69,000 82,800 73,600 82,815 103,500 89,992 90,026 -4.33%
Div Payout % 45.02% 55.26% 57.69% 57.80% 65.63% 61.47% 52.72% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,213,295 1,156,669 1,117,201 1,167,469 1,078,700 656,541 660,433 10.65%
NOSH 460,000 460,000 460,000 460,086 460,000 399,964 400,117 2.34%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 22.54% 25.67% 23.31% 25.94% 29.77% 28.92% 35.27% -
ROE 12.63% 12.95% 11.42% 12.27% 14.62% 22.30% 25.86% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 147.79 126.87 118.99 120.03 115.17 126.56 120.95 3.39%
EPS 33.32 32.57 27.73 31.14 36.23 36.60 42.68 -4.03%
DPS 15.00 18.00 16.00 18.00 22.50 22.50 22.50 -6.52%
NAPS 2.6376 2.5145 2.4287 2.5375 2.345 1.6415 1.6506 8.11%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 147.86 126.94 119.05 120.12 115.23 110.10 105.26 5.82%
EPS 33.33 32.59 27.75 31.16 34.30 31.84 37.14 -1.78%
DPS 15.01 18.01 16.01 18.01 22.51 19.57 19.58 -4.32%
NAPS 2.6389 2.5158 2.4299 2.5392 2.3462 1.428 1.4364 10.65%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 5.95 6.28 7.18 7.00 7.50 7.00 6.80 -
P/RPS 4.03 4.95 6.03 5.83 6.51 5.53 5.62 -5.38%
P/EPS 17.86 19.28 25.89 22.48 21.88 19.13 15.93 1.92%
EY 5.60 5.19 3.86 4.45 4.57 5.23 6.28 -1.89%
DY 2.52 2.87 2.23 2.57 3.00 3.21 3.31 -4.43%
P/NAPS 2.26 2.50 2.96 2.76 3.20 4.26 4.12 -9.51%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 28/02/18 27/02/17 26/02/16 16/02/15 28/02/14 26/02/13 28/02/12 -
Price 5.90 6.03 7.10 7.00 7.50 7.00 7.00 -
P/RPS 3.99 4.75 5.97 5.83 6.51 5.53 5.79 -6.01%
P/EPS 17.71 18.51 25.60 22.48 21.88 19.13 16.40 1.28%
EY 5.65 5.40 3.91 4.45 4.57 5.23 6.10 -1.26%
DY 2.54 2.99 2.25 2.57 3.00 3.21 3.21 -3.82%
P/NAPS 2.24 2.40 2.92 2.76 3.20 4.26 4.24 -10.08%

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