[BIPORT] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 28.56%
YoY- 31.69%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 202,770 186,525 198,130 172,177 178,048 173,960 161,969 3.81%
PBT 40,587 44,782 44,846 24,886 35,199 44,349 34,567 2.70%
Tax -12,541 -12,289 -16,188 -3,125 -8,425 -19,661 -16,031 -4.00%
NP 28,046 32,493 28,658 21,761 26,774 24,688 18,536 7.13%
-
NP to SH 28,046 32,493 28,658 21,761 26,774 24,688 18,536 7.13%
-
Tax Rate 30.90% 27.44% 36.10% 12.56% 23.94% 44.33% 46.38% -
Total Cost 174,724 154,032 169,472 150,416 151,274 149,272 143,433 3.34%
-
Net Worth 1,890,369 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 7.86%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 13,800 13,800 13,800 13,800 18,400 18,400 9,200 6.98%
Div Payout % 49.20% 42.47% 48.15% 63.42% 68.72% 74.53% 49.63% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,890,369 1,792,481 1,732,175 1,407,047 1,370,937 1,286,114 1,199,817 7.86%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.83% 17.42% 14.46% 12.64% 15.04% 14.19% 11.44% -
ROE 1.48% 1.81% 1.65% 1.55% 1.95% 1.92% 1.54% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 44.08 40.55 43.07 37.43 38.71 37.82 35.21 3.81%
EPS 6.10 7.06 6.23 4.73 5.82 5.37 4.03 7.14%
DPS 3.00 3.00 3.00 3.00 4.00 4.00 2.00 6.98%
NAPS 4.1095 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 7.86%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 44.08 40.55 43.07 37.43 38.71 37.82 35.21 3.81%
EPS 6.10 7.06 6.23 4.73 5.82 5.37 4.03 7.14%
DPS 3.00 3.00 3.00 3.00 4.00 4.00 2.00 6.98%
NAPS 4.1095 3.8967 3.7656 3.0588 2.9803 2.7959 2.6083 7.86%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 6.21 5.05 5.21 4.38 3.70 3.75 5.23 -
P/RPS 14.09 12.45 12.10 11.70 9.56 9.92 14.85 -0.87%
P/EPS 101.85 71.49 83.63 92.59 63.57 69.87 129.79 -3.95%
EY 0.98 1.40 1.20 1.08 1.57 1.43 0.77 4.09%
DY 0.48 0.59 0.58 0.68 1.08 1.07 0.38 3.96%
P/NAPS 1.51 1.30 1.38 1.43 1.24 1.34 2.01 -4.65%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 24/11/23 25/11/22 30/11/21 26/11/20 29/11/19 23/11/18 -
Price 6.01 5.22 4.90 4.70 3.91 4.16 5.00 -
P/RPS 13.63 12.87 11.38 12.56 10.10 11.00 14.20 -0.67%
P/EPS 98.57 73.90 78.65 99.35 67.18 77.51 124.08 -3.75%
EY 1.01 1.35 1.27 1.01 1.49 1.29 0.81 3.74%
DY 0.50 0.57 0.61 0.64 1.02 0.96 0.40 3.78%
P/NAPS 1.46 1.34 1.30 1.54 1.31 1.49 1.92 -4.45%

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