[BIPORT] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -9.17%
YoY- -32.46%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 763,207 753,746 732,363 701,267 718,042 690,561 619,911 3.52%
PBT 152,567 144,628 130,438 157,267 225,337 164,583 218,187 -5.78%
Tax -41,969 237,297 -34,174 -47,477 -62,773 -45,079 -64,028 -6.79%
NP 110,598 381,925 96,264 109,790 162,564 119,504 154,159 -5.38%
-
NP to SH 110,598 381,925 96,264 109,790 162,564 119,504 154,159 -5.38%
-
Tax Rate 27.51% -164.07% 26.20% 30.19% 27.86% 27.39% 29.35% -
Total Cost 652,609 371,821 636,099 591,477 555,478 571,057 465,752 5.78%
-
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 55,200 64,400 55,200 46,000 36,800 59,800 82,800 -6.53%
Div Payout % 49.91% 16.86% 57.34% 41.90% 22.64% 50.04% 53.71% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 1,773,759 1,716,995 1,399,090 1,353,366 1,279,857 1,190,480 1,175,852 7.08%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.49% 50.67% 13.14% 15.66% 22.64% 17.31% 24.87% -
ROE 6.24% 22.24% 6.88% 8.11% 12.70% 10.04% 13.11% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 165.91 163.86 159.21 152.45 156.10 150.12 134.76 3.52%
EPS 24.04 83.03 20.93 23.87 35.34 25.98 33.51 -5.38%
DPS 12.00 14.00 12.00 10.00 8.00 13.00 18.00 -6.53%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Adjusted Per Share Value based on latest NOSH - 460,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 165.91 163.86 159.21 152.45 156.10 150.12 134.76 3.52%
EPS 24.04 83.03 20.93 23.87 35.34 25.98 33.51 -5.38%
DPS 12.00 14.00 12.00 10.00 8.00 13.00 18.00 -6.53%
NAPS 3.856 3.7326 3.0415 2.9421 2.7823 2.588 2.5562 7.08%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 5.06 5.39 4.35 4.20 4.90 5.52 6.07 -
P/RPS 3.05 3.29 2.73 2.76 3.14 3.68 4.50 -6.27%
P/EPS 21.05 6.49 20.79 17.60 13.87 21.25 18.11 2.53%
EY 4.75 15.40 4.81 5.68 7.21 4.71 5.52 -2.47%
DY 2.37 2.60 2.76 2.38 1.63 2.36 2.97 -3.68%
P/NAPS 1.31 1.44 1.43 1.43 1.76 2.13 2.37 -9.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 28/08/20 28/08/19 28/08/18 24/08/17 -
Price 5.15 5.20 4.58 3.95 3.98 5.45 5.96 -
P/RPS 3.10 3.17 2.88 2.59 2.55 3.63 4.42 -5.73%
P/EPS 21.42 6.26 21.89 16.55 11.26 20.98 17.78 3.15%
EY 4.67 15.97 4.57 6.04 8.88 4.77 5.62 -3.03%
DY 2.33 2.69 2.62 2.53 2.01 2.39 3.02 -4.22%
P/NAPS 1.34 1.39 1.51 1.34 1.43 2.11 2.33 -8.80%

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