[BIPORT] YoY Cumulative Quarter Result on 31-Mar-2024 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
30-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- -64.25%
YoY- 98.89%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 208,673 187,893 198,105 184,800 177,709 178,384 167,162 3.76%
PBT 57,859 31,642 56,225 37,398 47,193 51,696 45,875 3.94%
Tax -13,151 -9,163 -15,161 -12,698 -16,124 -12,200 -14,672 -1.80%
NP 44,708 22,479 41,064 24,700 31,069 39,496 31,203 6.17%
-
NP to SH 44,708 22,479 41,064 24,700 31,069 39,496 31,203 6.17%
-
Tax Rate 22.73% 28.96% 26.96% 33.95% 34.17% 23.60% 31.98% -
Total Cost 163,965 165,414 157,041 160,100 146,640 138,888 135,959 3.16%
-
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 13,800 13,800 23,000 13,800 - - - -
Div Payout % 30.87% 61.39% 56.01% 55.87% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,856,237 1,763,179 1,717,455 1,393,018 1,351,986 1,276,545 1,245,449 6.87%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 21.42% 11.96% 20.73% 13.37% 17.48% 22.14% 18.67% -
ROE 2.41% 1.27% 2.39% 1.77% 2.30% 3.09% 2.51% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.36 40.85 43.07 40.17 38.63 38.78 36.34 3.76%
EPS 9.72 4.89 8.93 5.37 6.75 8.59 6.78 6.18%
DPS 3.00 3.00 5.00 3.00 0.00 0.00 0.00 -
NAPS 4.0353 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 6.87%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 45.36 40.85 43.07 40.17 38.63 38.78 36.34 3.76%
EPS 9.72 4.89 8.93 5.37 6.75 8.59 6.78 6.18%
DPS 3.00 3.00 5.00 3.00 0.00 0.00 0.00 -
NAPS 4.0353 3.833 3.7336 3.0283 2.9391 2.7751 2.7075 6.87%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 5.70 5.01 5.20 4.18 3.83 4.75 5.90 -
P/RPS 12.57 12.27 12.07 10.40 9.91 12.25 16.24 -4.17%
P/EPS 58.65 102.52 58.25 77.85 56.71 55.32 86.98 -6.35%
EY 1.71 0.98 1.72 1.28 1.76 1.81 1.15 6.82%
DY 0.53 0.60 0.96 0.72 0.00 0.00 0.00 -
P/NAPS 1.41 1.31 1.39 1.38 1.30 1.71 2.18 -6.99%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 31/05/23 27/05/22 27/05/21 19/05/20 28/05/19 25/05/18 -
Price 6.25 5.00 5.25 4.20 4.35 4.82 5.80 -
P/RPS 13.78 12.24 12.19 10.45 11.26 12.43 15.96 -2.41%
P/EPS 64.31 102.32 58.81 78.22 64.41 56.14 85.50 -4.63%
EY 1.56 0.98 1.70 1.28 1.55 1.78 1.17 4.90%
DY 0.48 0.60 0.95 0.71 0.00 0.00 0.00 -
P/NAPS 1.55 1.30 1.41 1.39 1.48 1.74 2.14 -5.22%

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