[BIPORT] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -33.82%
YoY- -38.21%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 137,169 131,891 139,034 123,341 119,519 119,257 107,554 4.13%
PBT 37,265 29,868 45,351 32,940 34,058 40,370 44,987 -3.08%
Tax -7,330 -9,051 -14,911 -8,850 4,931 -9,136 -11,647 -7.42%
NP 29,935 20,817 30,440 24,090 38,989 31,234 33,340 -1.77%
-
NP to SH 29,935 20,817 30,440 24,090 38,989 31,234 33,340 -1.77%
-
Tax Rate 19.67% 30.30% 32.88% 26.87% -14.48% 22.63% 25.89% -
Total Cost 107,234 111,074 108,594 99,251 80,530 88,023 74,214 6.32%
-
Net Worth 1,132,106 1,153,818 1,149,678 1,177,784 652,799 826,641 828,343 5.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 27,600 27,600 27,600 34,500 29,990 29,994 29,982 -1.36%
Div Payout % 92.20% 132.58% 90.67% 143.21% 76.92% 96.03% 89.93% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,132,106 1,153,818 1,149,678 1,177,784 652,799 826,641 828,343 5.33%
NOSH 460,000 460,000 460,000 460,000 399,876 399,923 399,760 2.36%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 21.82% 15.78% 21.89% 19.53% 32.62% 26.19% 31.00% -
ROE 2.64% 1.80% 2.65% 2.05% 5.97% 3.78% 4.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.82 28.67 30.22 26.81 29.89 29.82 26.90 1.73%
EPS 6.51 4.53 6.62 5.73 9.75 7.81 8.34 -4.04%
DPS 6.00 6.00 6.00 7.50 7.50 7.50 7.50 -3.64%
NAPS 2.4611 2.5083 2.4993 2.5604 1.6325 2.067 2.0721 2.90%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.83 28.69 30.24 26.83 26.00 25.94 23.39 4.13%
EPS 6.51 4.53 6.62 5.24 8.48 6.79 7.25 -1.77%
DPS 6.00 6.00 6.00 7.50 6.52 6.52 6.52 -1.37%
NAPS 2.4623 2.5096 2.5005 2.5617 1.4198 1.7979 1.8016 5.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.00 6.90 7.25 7.18 7.00 6.69 6.35 -
P/RPS 23.47 24.07 23.99 26.78 23.42 22.43 23.60 -0.09%
P/EPS 107.57 152.47 109.56 137.10 71.79 85.66 76.14 5.92%
EY 0.93 0.66 0.91 0.73 1.39 1.17 1.31 -5.54%
DY 0.86 0.87 0.83 1.04 1.07 1.12 1.18 -5.13%
P/NAPS 2.84 2.75 2.90 2.80 4.29 3.24 3.06 -1.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 26/08/14 29/08/13 30/08/12 25/08/11 27/08/10 -
Price 6.80 6.80 7.10 7.78 7.01 6.80 6.86 -
P/RPS 22.80 23.72 23.49 29.02 23.45 22.80 25.50 -1.84%
P/EPS 104.49 150.26 107.29 148.56 71.90 87.07 82.25 4.06%
EY 0.96 0.67 0.93 0.67 1.39 1.15 1.22 -3.91%
DY 0.88 0.88 0.85 0.96 1.07 1.10 1.09 -3.50%
P/NAPS 2.76 2.71 2.84 3.04 4.29 3.29 3.31 -2.98%

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