[BIPORT] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 12.56%
YoY- -16.82%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 141,900 133,645 131,059 136,867 131,249 121,958 117,863 3.13%
PBT 54,068 47,100 52,206 55,340 59,832 54,895 53,808 0.08%
Tax -13,931 -11,615 -11,175 -18,942 -16,073 -14,433 -13,068 1.07%
NP 40,137 35,485 41,031 36,398 43,759 40,462 40,740 -0.24%
-
NP to SH 40,137 35,485 41,031 36,398 43,759 40,462 40,740 -0.24%
-
Tax Rate 25.77% 24.66% 21.41% 34.23% 26.86% 26.29% 24.29% -
Total Cost 101,763 98,160 90,028 100,469 87,490 81,496 77,123 4.72%
-
Net Worth 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 885,085 4.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 1,157,360 1,204,694 1,183,165 693,001 703,983 885,166 885,085 4.56%
NOSH 460,000 460,000 460,000 399,978 399,990 399,822 399,803 2.36%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 28.29% 26.55% 31.31% 26.59% 33.34% 33.18% 34.57% -
ROE 3.47% 2.95% 3.47% 5.25% 6.22% 4.57% 4.60% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.85 29.05 28.49 34.22 32.81 30.50 29.48 0.75%
EPS 8.73 7.71 8.92 9.10 10.94 10.12 10.19 -2.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.516 2.6189 2.5721 1.7326 1.76 2.2139 2.2138 2.15%
Adjusted Per Share Value based on latest NOSH - 399,978
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 30.86 29.07 28.51 29.77 28.55 26.53 25.64 3.13%
EPS 8.73 7.72 8.92 7.92 9.52 8.80 8.86 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5173 2.6202 2.5734 1.5073 1.5312 1.9252 1.9251 4.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.82 7.10 7.41 7.00 6.96 6.70 6.40 -
P/RPS 22.11 24.44 26.01 20.46 21.21 21.97 21.71 0.30%
P/EPS 78.16 92.04 83.07 76.92 63.62 66.21 62.81 3.70%
EY 1.28 1.09 1.20 1.30 1.57 1.51 1.59 -3.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.71 2.88 4.04 3.95 3.03 2.89 -1.06%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 29/05/15 28/05/14 28/05/13 31/05/12 26/05/11 26/05/10 -
Price 7.00 7.00 7.35 7.20 7.20 6.70 6.38 -
P/RPS 22.69 24.09 25.80 21.04 21.94 21.97 21.64 0.79%
P/EPS 80.23 90.74 82.40 79.12 65.81 66.21 62.61 4.21%
EY 1.25 1.10 1.21 1.26 1.52 1.51 1.60 -4.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.78 2.67 2.86 4.16 4.09 3.03 2.88 -0.58%

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