[BIPORT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.32%
YoY- 65.41%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 166,115 151,031 148,761 137,004 136,097 125,358 177,947 -1.13%
PBT 60,715 50,313 51,355 49,578 45,046 43,764 35,842 9.17%
Tax -17,557 -8,276 -14,242 3,910 -12,709 16,175 -6,967 16.63%
NP 43,158 42,037 37,113 53,488 32,337 59,939 28,875 6.92%
-
NP to SH 43,158 42,037 37,113 53,488 32,337 59,939 28,875 6.92%
-
Tax Rate 28.92% 16.45% 27.73% -7.89% 28.21% -36.96% 19.44% -
Total Cost 122,957 108,994 111,648 83,516 103,760 65,419 149,072 -3.15%
-
Net Worth 1,156,669 1,117,201 1,167,249 1,078,700 656,945 660,438 800,181 6.32%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 27,600 27,600 27,600 34,500 30,015 30,009 30,006 -1.38%
Div Payout % 63.95% 65.66% 74.37% 64.50% 92.82% 50.07% 103.92% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,156,669 1,117,201 1,167,249 1,078,700 656,945 660,438 800,181 6.32%
NOSH 460,000 460,000 460,000 460,000 400,210 400,120 400,090 2.35%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 25.98% 27.83% 24.95% 39.04% 23.76% 47.81% 16.23% -
ROE 3.73% 3.76% 3.18% 4.96% 4.92% 9.08% 3.61% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.11 32.83 32.34 29.78 34.01 31.33 44.48 -3.41%
EPS 9.38 9.14 8.07 11.63 8.08 14.98 7.22 4.45%
DPS 6.00 6.00 6.00 7.50 7.50 7.50 7.50 -3.64%
NAPS 2.5145 2.4287 2.5375 2.345 1.6415 1.6506 2.00 3.88%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.13 32.85 32.36 29.80 29.60 27.27 38.70 -1.13%
EPS 9.39 9.14 8.07 11.63 7.03 13.04 6.28 6.92%
DPS 6.00 6.00 6.00 7.50 6.53 6.53 6.53 -1.39%
NAPS 2.5158 2.4299 2.5388 2.3462 1.4289 1.4365 1.7404 6.32%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 6.28 7.18 7.00 7.50 7.00 6.80 6.78 -
P/RPS 17.39 21.87 21.65 25.18 20.58 21.70 15.24 2.22%
P/EPS 66.94 78.57 86.76 64.50 86.63 45.39 93.94 -5.48%
EY 1.49 1.27 1.15 1.55 1.15 2.20 1.06 5.83%
DY 0.96 0.84 0.86 1.00 1.07 1.10 1.11 -2.38%
P/NAPS 2.50 2.96 2.76 3.20 4.26 4.12 3.39 -4.94%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 16/02/15 28/02/14 26/02/13 28/02/12 28/02/11 -
Price 6.03 7.10 7.00 7.50 7.00 7.00 6.56 -
P/RPS 16.70 21.62 21.65 25.18 20.58 22.34 14.75 2.08%
P/EPS 64.27 77.69 86.76 64.50 86.63 46.73 90.90 -5.60%
EY 1.56 1.29 1.15 1.55 1.15 2.14 1.10 5.99%
DY 1.00 0.85 0.86 1.00 1.07 1.07 1.14 -2.15%
P/NAPS 2.40 2.92 2.76 3.20 4.26 4.24 3.28 -5.06%

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