[BIPORT] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 81.52%
YoY- 39.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 138,431 130,788 133,411 132,566 119,345 117,371 111,471 3.67%
PBT 48,930 41,193 43,794 50,315 39,637 42,546 48,650 0.09%
Tax -12,321 -11,964 -9,107 -6,586 -8,333 -3,471 -12,162 0.21%
NP 36,609 29,229 34,687 43,729 31,304 39,075 36,488 0.05%
-
NP to SH 36,609 29,229 34,687 43,729 31,304 39,075 36,488 0.05%
-
Tax Rate 25.18% 29.04% 20.80% 13.09% 21.02% 8.16% 25.00% -
Total Cost 101,822 101,559 98,724 88,837 88,041 78,296 74,983 5.22%
-
Net Worth 1,141,076 1,165,225 1,157,175 1,141,536 653,945 835,773 835,543 5.32%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 27,600 18,400 27,600 34,500 29,984 29,996 30,006 -1.38%
Div Payout % 75.39% 62.95% 79.57% 78.90% 95.79% 76.77% 82.24% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,141,076 1,165,225 1,157,175 1,141,536 653,945 835,773 835,543 5.32%
NOSH 460,000 460,000 460,000 460,000 399,795 399,948 400,087 2.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 26.45% 22.35% 26.00% 32.99% 26.23% 33.29% 32.73% -
ROE 3.21% 2.51% 3.00% 3.83% 4.79% 4.68% 4.37% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.09 28.43 29.00 28.82 29.85 29.35 27.86 1.29%
EPS 7.96 6.35 7.54 9.51 7.83 9.77 9.12 -2.23%
DPS 6.00 4.00 6.00 7.50 7.50 7.50 7.50 -3.64%
NAPS 2.4806 2.5331 2.5156 2.4816 1.6357 2.0897 2.0884 2.90%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.11 28.45 29.02 28.83 25.96 25.53 24.24 3.67%
EPS 7.96 6.36 7.54 9.51 6.81 8.50 7.94 0.04%
DPS 6.00 4.00 6.00 7.50 6.52 6.52 6.53 -1.39%
NAPS 2.4818 2.5344 2.5169 2.4828 1.4223 1.8178 1.8173 5.32%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.65 6.50 7.00 7.72 7.10 6.60 6.58 -
P/RPS 22.10 22.86 24.14 26.79 23.78 22.49 23.62 -1.10%
P/EPS 83.56 102.30 92.83 81.21 90.68 67.55 72.15 2.47%
EY 1.20 0.98 1.08 1.23 1.10 1.48 1.39 -2.41%
DY 0.90 0.62 0.86 0.97 1.06 1.14 1.14 -3.85%
P/NAPS 2.68 2.57 2.78 3.11 4.34 3.16 3.15 -2.65%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 21/11/16 09/11/15 27/11/14 28/11/13 26/11/12 24/11/11 25/11/10 -
Price 6.28 6.83 6.97 7.55 7.10 6.60 6.60 -
P/RPS 20.87 24.02 24.03 26.20 23.78 22.49 23.69 -2.08%
P/EPS 78.91 107.49 92.43 79.42 90.68 67.55 72.37 1.45%
EY 1.27 0.93 1.08 1.26 1.10 1.48 1.38 -1.37%
DY 0.96 0.59 0.86 0.99 1.06 1.14 1.14 -2.82%
P/NAPS 2.53 2.70 2.77 3.04 4.34 3.16 3.16 -3.63%

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