[BIPORT] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 152.85%
YoY- 8.45%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 186,525 198,130 172,177 178,048 173,960 161,969 178,185 0.76%
PBT 44,782 44,846 24,886 35,199 44,349 34,567 49,249 -1.57%
Tax -12,289 -16,188 -3,125 -8,425 -19,661 -16,031 -14,502 -2.72%
NP 32,493 28,658 21,761 26,774 24,688 18,536 34,747 -1.11%
-
NP to SH 32,493 28,658 21,761 26,774 24,688 18,536 34,747 -1.11%
-
Tax Rate 27.44% 36.10% 12.56% 23.94% 44.33% 46.38% 29.45% -
Total Cost 154,032 169,472 150,416 151,274 149,272 143,433 143,438 1.19%
-
Net Worth 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 7.02%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,800 13,800 13,800 18,400 18,400 9,200 18,400 -4.67%
Div Payout % 42.47% 48.15% 63.42% 68.72% 74.53% 49.63% 52.95% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 7.02%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 17.42% 14.46% 12.64% 15.04% 14.19% 11.44% 19.50% -
ROE 1.81% 1.65% 1.55% 1.95% 1.92% 1.54% 2.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 40.55 43.07 37.43 38.71 37.82 35.21 38.74 0.76%
EPS 7.06 6.23 4.73 5.82 5.37 4.03 7.55 -1.11%
DPS 3.00 3.00 3.00 4.00 4.00 2.00 4.00 -4.67%
NAPS 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 7.02%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 40.55 43.07 37.43 38.71 37.82 35.21 38.74 0.76%
EPS 7.06 6.23 4.73 5.82 5.37 4.03 7.55 -1.11%
DPS 3.00 3.00 3.00 4.00 4.00 2.00 4.00 -4.67%
NAPS 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 2.5917 7.02%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 5.05 5.21 4.38 3.70 3.75 5.23 5.89 -
P/RPS 12.45 12.10 11.70 9.56 9.92 14.85 15.21 -3.28%
P/EPS 71.49 83.63 92.59 63.57 69.87 129.79 77.98 -1.43%
EY 1.40 1.20 1.08 1.57 1.43 0.77 1.28 1.50%
DY 0.59 0.58 0.68 1.08 1.07 0.38 0.68 -2.33%
P/NAPS 1.30 1.38 1.43 1.24 1.34 2.01 2.27 -8.86%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 -
Price 5.22 4.90 4.70 3.91 4.16 5.00 6.05 -
P/RPS 12.87 11.38 12.56 10.10 11.00 14.20 15.62 -3.17%
P/EPS 73.90 78.65 99.35 67.18 77.51 124.08 80.09 -1.33%
EY 1.35 1.27 1.01 1.49 1.29 0.81 1.25 1.29%
DY 0.57 0.61 0.64 1.02 0.96 0.40 0.66 -2.41%
P/NAPS 1.34 1.30 1.54 1.31 1.49 1.92 2.33 -8.80%

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