[BIPORT] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 347.03%
YoY- 87.85%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 189,300 187,406 184,451 198,064 186,270 166,115 151,031 3.83%
PBT 34,098 27,908 49,360 105,447 53,487 60,715 50,313 -6.27%
Tax 262,711 -3,039 -5,916 -22,586 -9,376 -17,557 -8,276 -
NP 296,809 24,869 43,444 82,861 44,111 43,158 42,037 38.46%
-
NP to SH 296,809 24,869 43,444 82,861 44,111 43,158 42,037 38.46%
-
Tax Rate -770.46% 10.89% 11.99% 21.42% 17.53% 28.92% 16.45% -
Total Cost -107,509 162,537 141,007 115,203 142,159 122,957 108,994 -
-
Net Worth 1,690,315 1,377,424 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 7.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 13,800 9,200 18,400 9,200 23,000 27,600 27,600 -10.90%
Div Payout % 4.65% 36.99% 42.35% 11.10% 52.14% 63.95% 65.66% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 1,690,315 1,377,424 1,330,089 1,273,463 1,213,295 1,156,669 1,117,201 7.13%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 156.79% 13.27% 23.55% 41.84% 23.68% 25.98% 27.83% -
ROE 17.56% 1.81% 3.27% 6.51% 3.64% 3.73% 3.76% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.15 40.74 40.10 43.06 40.49 36.11 32.83 3.83%
EPS 64.52 5.41 9.44 18.01 9.59 9.38 9.14 38.46%
DPS 3.00 2.00 4.00 2.00 5.00 6.00 6.00 -10.90%
NAPS 3.6746 2.9944 2.8915 2.7684 2.6376 2.5145 2.4287 7.13%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 41.15 40.74 40.10 43.06 40.49 36.11 32.83 3.83%
EPS 64.52 5.41 9.44 18.01 9.59 9.38 9.14 38.46%
DPS 3.00 2.00 4.00 2.00 5.00 6.00 6.00 -10.90%
NAPS 3.6746 2.9944 2.8915 2.7684 2.6376 2.5145 2.4287 7.13%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 4.70 3.83 4.45 4.50 5.95 6.28 7.18 -
P/RPS 11.42 9.40 11.10 10.45 14.69 17.39 21.87 -10.25%
P/EPS 7.28 70.84 47.12 24.98 62.05 66.94 78.57 -32.70%
EY 13.73 1.41 2.12 4.00 1.61 1.49 1.27 48.64%
DY 0.64 0.52 0.90 0.44 0.84 0.96 0.84 -4.42%
P/NAPS 1.28 1.28 1.54 1.63 2.26 2.50 2.96 -13.02%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 26/02/21 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 -
Price 4.90 4.15 4.65 4.42 5.90 6.03 7.10 -
P/RPS 11.91 10.19 11.60 10.27 14.57 16.70 21.62 -9.45%
P/EPS 7.59 76.76 49.24 24.54 61.53 64.27 77.69 -32.11%
EY 13.17 1.30 2.03 4.08 1.63 1.56 1.29 47.23%
DY 0.61 0.48 0.86 0.45 0.85 1.00 0.85 -5.37%
P/NAPS 1.33 1.39 1.61 1.60 2.24 2.40 2.92 -12.27%

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