[BIPORT] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 24.61%
YoY- -87.97%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 214,840 200,860 189,300 187,406 184,451 198,064 186,270 2.40%
PBT 53,918 47,522 34,098 27,908 49,360 105,447 53,487 0.13%
Tax -7,579 -11,811 262,711 -3,039 -5,916 -22,586 -9,376 -3.48%
NP 46,339 35,711 296,809 24,869 43,444 82,861 44,111 0.82%
-
NP to SH 46,339 35,711 296,809 24,869 43,444 82,861 44,111 0.82%
-
Tax Rate 14.06% 24.85% -770.46% 10.89% 11.99% 21.42% 17.53% -
Total Cost 168,501 165,149 -107,509 162,537 141,007 115,203 142,159 2.87%
-
Net Worth 1,825,187 1,754,256 1,690,315 1,377,424 1,330,089 1,273,463 1,213,295 7.03%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 13,800 13,800 13,800 9,200 18,400 9,200 23,000 -8.15%
Div Payout % 29.78% 38.64% 4.65% 36.99% 42.35% 11.10% 52.14% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,825,187 1,754,256 1,690,315 1,377,424 1,330,089 1,273,463 1,213,295 7.03%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 21.57% 17.78% 156.79% 13.27% 23.55% 41.84% 23.68% -
ROE 2.54% 2.04% 17.56% 1.81% 3.27% 6.51% 3.64% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.70 43.67 41.15 40.74 40.10 43.06 40.49 2.40%
EPS 10.07 7.76 64.52 5.41 9.44 18.01 9.59 0.81%
DPS 3.00 3.00 3.00 2.00 4.00 2.00 5.00 -8.15%
NAPS 3.9678 3.8136 3.6746 2.9944 2.8915 2.7684 2.6376 7.03%
Adjusted Per Share Value based on latest NOSH - 460,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 46.73 43.69 41.17 40.76 40.12 43.08 40.51 2.40%
EPS 10.08 7.77 64.56 5.41 9.45 18.02 9.59 0.83%
DPS 3.00 3.00 3.00 2.00 4.00 2.00 5.00 -8.15%
NAPS 3.9698 3.8155 3.6764 2.9959 2.8929 2.7698 2.6389 7.03%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 5.14 4.80 4.70 3.83 4.45 4.50 5.95 -
P/RPS 11.01 10.99 11.42 9.40 11.10 10.45 14.69 -4.69%
P/EPS 51.02 61.83 7.28 70.84 47.12 24.98 62.05 -3.20%
EY 1.96 1.62 13.73 1.41 2.12 4.00 1.61 3.33%
DY 0.58 0.62 0.64 0.52 0.90 0.44 0.84 -5.98%
P/NAPS 1.30 1.26 1.28 1.28 1.54 1.63 2.26 -8.80%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 25/02/22 26/02/21 28/02/20 27/02/19 28/02/18 -
Price 5.65 5.20 4.90 4.15 4.65 4.42 5.90 -
P/RPS 12.10 11.91 11.91 10.19 11.60 10.27 14.57 -3.04%
P/EPS 56.09 66.98 7.59 76.76 49.24 24.54 61.53 -1.53%
EY 1.78 1.49 13.17 1.30 2.03 4.08 1.63 1.47%
DY 0.53 0.58 0.61 0.48 0.86 0.45 0.85 -7.56%
P/NAPS 1.42 1.36 1.33 1.39 1.61 1.60 2.24 -7.31%

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