[BIPORT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
29-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.72%
YoY- -31.71%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 560,888 547,708 539,663 515,650 493,497 530,633 445,469 3.91%
PBT 182,839 172,117 197,450 172,963 180,200 179,757 182,570 0.02%
Tax -41,501 -44,015 -28,762 -48,834 1,562 -42,698 -47,218 -2.12%
NP 141,338 128,102 168,688 124,129 181,762 137,059 135,352 0.72%
-
NP to SH 141,338 128,102 168,688 124,129 181,762 137,059 135,352 0.72%
-
Tax Rate 22.70% 25.57% 14.57% 28.23% -0.87% 23.75% 25.86% -
Total Cost 419,550 419,606 370,975 391,521 311,735 393,574 310,117 5.16%
-
Net Worth 1,132,106 1,153,818 1,149,678 1,177,784 652,799 826,641 828,343 5.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 73,600 82,800 96,600 94,500 89,995 90,007 119,988 -7.81%
Div Payout % 52.07% 64.64% 57.27% 76.13% 49.51% 65.67% 88.65% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,132,106 1,153,818 1,149,678 1,177,784 652,799 826,641 828,343 5.33%
NOSH 460,000 460,000 460,000 460,000 399,876 399,923 399,760 2.36%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 25.20% 23.39% 31.26% 24.07% 36.83% 25.83% 30.38% -
ROE 12.48% 11.10% 14.67% 10.54% 27.84% 16.58% 16.34% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.93 119.07 117.32 112.10 123.41 132.68 111.43 1.51%
EPS 30.73 27.85 36.67 26.98 45.45 34.27 33.86 -1.60%
DPS 16.00 18.00 21.00 20.54 22.50 22.50 30.00 -9.93%
NAPS 2.4611 2.5083 2.4993 2.5604 1.6325 2.067 2.0721 2.90%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 121.93 119.07 117.32 112.10 107.28 115.36 96.84 3.91%
EPS 30.73 27.85 36.67 26.98 39.51 29.80 29.42 0.72%
DPS 16.00 18.00 21.00 20.54 19.56 19.57 26.08 -7.81%
NAPS 2.4611 2.5083 2.4993 2.5604 1.4191 1.797 1.8007 5.34%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.00 6.90 7.25 7.18 7.00 6.69 6.35 -
P/RPS 5.74 5.80 6.18 6.41 5.67 5.04 5.70 0.11%
P/EPS 22.78 24.78 19.77 26.61 15.40 19.52 18.75 3.29%
EY 4.39 4.04 5.06 3.76 6.49 5.12 5.33 -3.17%
DY 2.29 2.61 2.90 2.86 3.21 3.36 4.72 -11.34%
P/NAPS 2.84 2.75 2.90 2.80 4.29 3.24 3.06 -1.23%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 25/08/15 26/08/14 29/08/13 30/08/12 25/08/11 27/08/10 -
Price 6.80 6.80 7.10 7.78 7.01 6.80 6.86 -
P/RPS 5.58 5.71 6.05 6.94 5.68 5.12 6.16 -1.63%
P/EPS 22.13 24.42 19.36 28.83 15.42 19.84 20.26 1.48%
EY 4.52 4.10 5.16 3.47 6.48 5.04 4.94 -1.46%
DY 2.35 2.65 2.96 2.64 3.21 3.31 4.37 -9.81%
P/NAPS 2.76 2.71 2.84 3.04 4.29 3.29 3.31 -2.98%

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