[BIPORT] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -13.57%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 726,492 705,355 730,033 674,345 659,665 568,531 545,085 4.89%
PBT 120,125 148,117 235,119 149,901 218,506 190,576 169,516 -5.57%
Tax -28,874 -36,241 -66,403 -46,608 -66,209 -41,858 -46,872 -7.75%
NP 91,251 111,876 168,716 103,293 152,297 148,718 122,644 -4.80%
-
NP to SH 91,251 111,876 168,716 103,293 152,297 148,718 122,644 -4.80%
-
Tax Rate 24.04% 24.47% 28.24% 31.09% 30.30% 21.96% 27.65% -
Total Cost 635,241 593,479 561,317 571,052 507,368 419,813 422,441 7.02%
-
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 50,600 46,000 46,000 50,600 73,600 82,800 73,600 -6.04%
Div Payout % 55.45% 41.12% 27.26% 48.99% 48.33% 55.68% 60.01% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,407,047 1,370,937 1,286,114 1,199,817 1,192,182 1,141,076 1,165,225 3.18%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 12.56% 15.86% 23.11% 15.32% 23.09% 26.16% 22.50% -
ROE 6.49% 8.16% 13.12% 8.61% 12.77% 13.03% 10.53% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 157.93 153.34 158.70 146.60 143.41 123.59 118.50 4.89%
EPS 19.84 24.32 36.68 22.46 33.11 32.33 26.66 -4.80%
DPS 11.00 10.00 10.00 11.00 16.00 18.00 16.00 -6.04%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Adjusted Per Share Value based on latest NOSH - 460,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 157.93 153.34 158.70 146.60 143.41 123.59 118.50 4.89%
EPS 19.84 24.32 36.68 22.46 33.11 32.33 26.66 -4.80%
DPS 11.00 10.00 10.00 11.00 16.00 18.00 16.00 -6.04%
NAPS 3.0588 2.9803 2.7959 2.6083 2.5917 2.4806 2.5331 3.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.38 3.70 3.75 5.23 5.89 6.65 6.50 -
P/RPS 2.77 2.41 2.36 3.57 4.11 5.38 5.49 -10.76%
P/EPS 22.08 15.21 10.22 23.29 17.79 20.57 24.38 -1.63%
EY 4.53 6.57 9.78 4.29 5.62 4.86 4.10 1.67%
DY 2.51 2.70 2.67 2.10 2.72 2.71 2.46 0.33%
P/NAPS 1.43 1.24 1.34 2.01 2.27 2.68 2.57 -9.30%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/11/21 26/11/20 29/11/19 23/11/18 29/11/17 21/11/16 09/11/15 -
Price 4.70 3.91 4.16 4.95 6.05 6.28 6.83 -
P/RPS 2.98 2.55 2.62 3.38 4.22 5.08 5.76 -10.39%
P/EPS 23.69 16.08 11.34 22.04 18.27 19.42 25.62 -1.29%
EY 4.22 6.22 8.82 4.54 5.47 5.15 3.90 1.32%
DY 2.34 2.56 2.40 2.22 2.64 2.87 2.34 0.00%
P/NAPS 1.54 1.31 1.49 1.90 2.33 2.53 2.70 -8.92%

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