[BIPORT] YoY TTM 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- -5.03%
YoY- -20.1%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 555,610 554,851 523,970 511,828 493,235 518,930 440,927 3.92%
PBT 175,442 187,600 185,039 174,081 186,512 184,374 163,913 1.13%
Tax -43,222 -49,875 -22,701 -35,053 -12,505 -45,209 -42,485 0.28%
NP 132,220 137,725 162,338 139,028 174,007 139,165 121,428 1.42%
-
NP to SH 132,220 137,725 162,338 139,028 174,007 139,165 121,428 1.42%
-
Tax Rate 24.64% 26.59% 12.27% 20.14% 6.70% 24.52% 25.92% -
Total Cost 423,390 417,126 361,632 372,800 319,228 379,765 319,499 4.79%
-
Net Worth 1,157,360 1,204,694 1,183,137 693,001 703,983 885,166 885,085 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 73,600 82,800 103,500 89,991 89,999 89,995 120,031 -7.82%
Div Payout % 55.66% 60.12% 63.76% 64.73% 51.72% 64.67% 98.85% -
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 1,183,137 693,001 703,983 885,166 885,085 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 23.80% 24.82% 30.98% 27.16% 35.28% 26.82% 27.54% -
ROE 11.42% 11.43% 13.72% 20.06% 24.72% 15.72% 13.72% -
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 120.78 120.62 113.91 127.96 123.31 129.79 110.29 1.52%
EPS 28.74 29.94 35.29 34.76 43.50 34.81 30.37 -0.91%
DPS 16.00 18.00 22.50 22.50 22.50 22.50 30.00 -9.93%
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 120.85 120.68 113.96 111.32 107.28 112.87 95.90 3.92%
EPS 28.76 29.96 35.31 30.24 37.85 30.27 26.41 1.42%
DPS 16.01 18.01 22.51 19.57 19.57 19.57 26.11 -7.82%
NAPS 2.5173 2.6202 2.5733 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 5.65 5.89 6.51 5.47 5.64 5.16 5.80 -0.43%
P/EPS 23.73 23.71 21.00 20.14 16.00 19.25 21.07 1.99%
EY 4.21 4.22 4.76 4.97 6.25 5.20 4.75 -1.98%
DY 2.35 2.54 3.04 3.21 3.23 3.36 4.69 -10.86%
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 5.80 5.80 6.45 5.63 5.84 5.16 5.78 0.05%
P/EPS 24.35 23.38 20.83 20.71 16.55 19.25 21.01 2.48%
EY 4.11 4.28 4.80 4.83 6.04 5.20 4.76 -2.41%
DY 2.29 2.57 3.06 3.13 3.13 3.36 4.70 -11.28%
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