[BIPORT] YoY TTM Result on 31-Mar-2016 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 3.65%
YoY- -4.0%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 697,361 685,931 602,766 555,610 554,851 523,970 511,828 5.28%
PBT 207,681 189,176 214,887 175,442 187,600 185,039 174,081 2.98%
Tax -57,345 -55,318 -54,590 -43,222 -49,875 -22,701 -35,053 8.54%
NP 150,336 133,858 160,297 132,220 137,725 162,338 139,028 1.31%
-
NP to SH 150,336 133,858 160,297 132,220 137,725 162,338 139,028 1.31%
-
Tax Rate 27.61% 29.24% 25.40% 24.64% 26.59% 12.27% 20.14% -
Total Cost 547,025 552,073 442,469 423,390 417,126 361,632 372,800 6.59%
-
Net Worth 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,137 693,001 10.71%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 36,800 69,000 82,800 73,600 82,800 103,500 89,991 -13.84%
Div Payout % 24.48% 51.55% 51.65% 55.66% 60.12% 63.76% 64.73% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,137 693,001 10.71%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 399,978 2.35%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 21.56% 19.51% 26.59% 23.80% 24.82% 30.98% 27.16% -
ROE 11.78% 10.75% 13.28% 11.42% 11.43% 13.72% 20.06% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 151.60 149.12 131.04 120.78 120.62 113.91 127.96 2.86%
EPS 32.68 29.10 34.85 28.74 29.94 35.29 34.76 -1.02%
DPS 8.00 15.00 18.00 16.00 18.00 22.50 22.50 -15.82%
NAPS 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 1.7326 8.16%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 151.68 149.19 131.10 120.85 120.68 113.96 111.32 5.28%
EPS 32.70 29.11 34.86 28.76 29.96 35.31 30.24 1.31%
DPS 8.00 15.01 18.01 16.01 18.01 22.51 19.57 -13.84%
NAPS 2.7765 2.7089 2.6258 2.5173 2.6202 2.5733 1.5073 10.71%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 4.75 5.90 6.15 6.82 7.10 7.41 7.00 -
P/RPS 3.13 3.96 4.69 5.65 5.89 6.51 5.47 -8.88%
P/EPS 14.53 20.28 17.65 23.73 23.71 21.00 20.14 -5.29%
EY 6.88 4.93 5.67 4.21 4.22 4.76 4.97 5.56%
DY 1.68 2.54 2.93 2.35 2.54 3.04 3.21 -10.22%
P/NAPS 1.71 2.18 2.34 2.71 2.71 2.88 4.04 -13.34%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 25/05/18 23/05/17 26/05/16 29/05/15 28/05/14 28/05/13 -
Price 4.82 5.80 6.31 7.00 7.00 7.35 7.20 -
P/RPS 3.18 3.89 4.82 5.80 5.80 6.45 5.63 -9.07%
P/EPS 14.75 19.93 18.11 24.35 23.38 20.83 20.71 -5.49%
EY 6.78 5.02 5.52 4.11 4.28 4.80 4.83 5.81%
DY 1.66 2.59 2.85 2.29 2.57 3.06 3.13 -10.02%
P/NAPS 1.74 2.14 2.40 2.78 2.67 2.86 4.16 -13.51%

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