[BIPORT] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 13.92%
YoY- 33.19%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 198,130 172,177 178,048 173,960 161,969 178,185 138,431 6.15%
PBT 44,846 24,886 35,199 44,349 34,567 49,249 48,930 -1.44%
Tax -16,188 -3,125 -8,425 -19,661 -16,031 -14,502 -12,321 4.65%
NP 28,658 21,761 26,774 24,688 18,536 34,747 36,609 -3.99%
-
NP to SH 28,658 21,761 26,774 24,688 18,536 34,747 36,609 -3.99%
-
Tax Rate 36.10% 12.56% 23.94% 44.33% 46.38% 29.45% 25.18% -
Total Cost 169,472 150,416 151,274 149,272 143,433 143,438 101,822 8.85%
-
Net Worth 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 7.20%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 13,800 13,800 18,400 18,400 9,200 18,400 27,600 -10.90%
Div Payout % 48.15% 63.42% 68.72% 74.53% 49.63% 52.95% 75.39% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 7.20%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.46% 12.64% 15.04% 14.19% 11.44% 19.50% 26.45% -
ROE 1.65% 1.55% 1.95% 1.92% 1.54% 2.91% 3.21% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.07 37.43 38.71 37.82 35.21 38.74 30.09 6.15%
EPS 6.23 4.73 5.82 5.37 4.03 7.55 7.96 -4.00%
DPS 3.00 3.00 4.00 4.00 2.00 4.00 6.00 -10.90%
NAPS 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 7.20%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 43.07 37.43 38.71 37.82 35.21 38.74 30.09 6.15%
EPS 6.23 4.73 5.82 5.37 4.03 7.55 7.96 -4.00%
DPS 3.00 3.00 4.00 4.00 2.00 4.00 6.00 -10.90%
NAPS 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 7.20%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 5.21 4.38 3.70 3.75 5.23 5.89 6.65 -
P/RPS 12.10 11.70 9.56 9.92 14.85 15.21 22.10 -9.54%
P/EPS 83.63 92.59 63.57 69.87 129.79 77.98 83.56 0.01%
EY 1.20 1.08 1.57 1.43 0.77 1.28 1.20 0.00%
DY 0.58 0.68 1.08 1.07 0.38 0.68 0.90 -7.05%
P/NAPS 1.38 1.43 1.24 1.34 2.01 2.27 2.68 -10.46%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 -
Price 4.90 4.70 3.91 4.16 5.00 6.05 6.28 -
P/RPS 11.38 12.56 10.10 11.00 14.20 15.62 20.87 -9.60%
P/EPS 78.65 99.35 67.18 77.51 124.08 80.09 78.91 -0.05%
EY 1.27 1.01 1.49 1.29 0.81 1.25 1.27 0.00%
DY 0.61 0.64 1.02 0.96 0.40 0.66 0.96 -7.27%
P/NAPS 1.30 1.54 1.31 1.49 1.92 2.33 2.53 -10.49%

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