[BIPORT] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[BIPORT] BINTULU PORT HOLDINGS BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 6.98%
YoY- 21.24%
Quarter Report
Latest QR
Upcoming QR
BIPORT's Result
BIPORT's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 715,745 697,361 685,931 602,766 555,610 554,851 523,970 5.33%
PBT 174,530 207,681 189,176 214,887 175,442 187,600 185,039 -0.96%
Tax -53,658 -57,345 -55,318 -54,590 -43,222 -49,875 -22,701 15.40%
NP 120,872 150,336 133,858 160,297 132,220 137,725 162,338 -4.79%
-
NP to SH 120,872 150,336 133,858 160,297 132,220 137,725 162,338 -4.79%
-
Tax Rate 30.74% 27.61% 29.24% 25.40% 24.64% 26.59% 12.27% -
Total Cost 594,873 547,025 552,073 442,469 423,390 417,126 361,632 8.64%
-
Net Worth 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,137 2.24%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 55,200 36,800 69,000 82,800 73,600 82,800 103,500 -9.93%
Div Payout % 45.67% 24.48% 51.55% 51.65% 55.66% 60.12% 63.76% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,351,986 1,276,545 1,245,449 1,207,270 1,157,360 1,204,694 1,183,137 2.24%
NOSH 460,000 460,000 460,000 460,000 460,000 460,000 460,000 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 16.89% 21.56% 19.51% 26.59% 23.80% 24.82% 30.98% -
ROE 8.94% 11.78% 10.75% 13.28% 11.42% 11.43% 13.72% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 155.60 151.60 149.12 131.04 120.78 120.62 113.91 5.33%
EPS 26.28 32.68 29.10 34.85 28.74 29.94 35.29 -4.79%
DPS 12.00 8.00 15.00 18.00 16.00 18.00 22.50 -9.93%
NAPS 2.9391 2.7751 2.7075 2.6245 2.516 2.6189 2.5721 2.24%
Adjusted Per Share Value based on latest NOSH - 460,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 155.67 151.68 149.19 131.10 120.85 120.68 113.96 5.33%
EPS 26.29 32.70 29.11 34.86 28.76 29.96 35.31 -4.79%
DPS 12.01 8.00 15.01 18.01 16.01 18.01 22.51 -9.93%
NAPS 2.9406 2.7765 2.7089 2.6258 2.5173 2.6202 2.5733 2.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.83 4.75 5.90 6.15 6.82 7.10 7.41 -
P/RPS 2.46 3.13 3.96 4.69 5.65 5.89 6.51 -14.95%
P/EPS 14.58 14.53 20.28 17.65 23.73 23.71 21.00 -5.89%
EY 6.86 6.88 4.93 5.67 4.21 4.22 4.76 6.27%
DY 3.13 1.68 2.54 2.93 2.35 2.54 3.04 0.48%
P/NAPS 1.30 1.71 2.18 2.34 2.71 2.71 2.88 -12.40%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 19/05/20 28/05/19 25/05/18 23/05/17 26/05/16 29/05/15 28/05/14 -
Price 4.35 4.82 5.80 6.31 7.00 7.00 7.35 -
P/RPS 2.80 3.18 3.89 4.82 5.80 5.80 6.45 -12.97%
P/EPS 16.55 14.75 19.93 18.11 24.35 23.38 20.83 -3.75%
EY 6.04 6.78 5.02 5.52 4.11 4.28 4.80 3.90%
DY 2.76 1.66 2.59 2.85 2.29 2.57 3.06 -1.70%
P/NAPS 1.48 1.74 2.14 2.40 2.78 2.67 2.86 -10.38%

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