[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -75.23%
YoY- -13.52%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 167,162 161,051 141,900 133,645 131,059 136,867 131,249 4.11%
PBT 45,875 67,977 54,068 47,100 52,206 55,340 59,832 -4.32%
Tax -14,672 -17,382 -13,931 -11,615 -11,175 -18,942 -16,073 -1.50%
NP 31,203 50,595 40,137 35,485 41,031 36,398 43,759 -5.47%
-
NP to SH 31,203 50,595 40,137 35,485 41,031 36,398 43,759 -5.47%
-
Tax Rate 31.98% 25.57% 25.77% 24.66% 21.41% 34.23% 26.86% -
Total Cost 135,959 110,456 101,763 98,160 90,028 100,469 87,490 7.62%
-
Net Worth 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 693,001 703,983 9.97%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,245,449 1,207,270 1,157,360 1,204,694 1,183,165 693,001 703,983 9.97%
NOSH 460,000 460,000 460,000 460,000 460,000 399,978 399,990 2.35%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 18.67% 31.42% 28.29% 26.55% 31.31% 26.59% 33.34% -
ROE 2.51% 4.19% 3.47% 2.95% 3.47% 5.25% 6.22% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.34 35.01 30.85 29.05 28.49 34.22 32.81 1.71%
EPS 6.78 11.00 8.73 7.71 8.92 9.10 10.94 -7.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7075 2.6245 2.516 2.6189 2.5721 1.7326 1.76 7.43%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 36.34 35.01 30.85 29.05 28.49 29.75 28.53 4.11%
EPS 6.78 11.00 8.73 7.71 8.92 7.91 9.51 -5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.7075 2.6245 2.516 2.6189 2.5721 1.5065 1.5304 9.97%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 5.90 6.15 6.82 7.10 7.41 7.00 6.96 -
P/RPS 16.24 17.57 22.11 24.44 26.01 20.46 21.21 -4.35%
P/EPS 86.98 55.91 78.16 92.04 83.07 76.92 63.62 5.34%
EY 1.15 1.79 1.28 1.09 1.20 1.30 1.57 -5.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.18 2.34 2.71 2.71 2.88 4.04 3.95 -9.42%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 23/05/17 26/05/16 29/05/15 28/05/14 28/05/13 31/05/12 -
Price 5.80 6.31 7.00 7.00 7.35 7.20 7.20 -
P/RPS 15.96 18.02 22.69 24.09 25.80 21.04 21.94 -5.16%
P/EPS 85.50 57.37 80.23 90.74 82.40 79.12 65.81 4.45%
EY 1.17 1.74 1.25 1.10 1.21 1.26 1.52 -4.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.40 2.78 2.67 2.86 4.16 4.09 -10.22%

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