BIPORT | BINTULU PORT HOLDINGS BHD

5.88 (4.07%)
3

T-O (am): 0.000 (08:59:00)
Last updated: 15:15

Fundamental
Technical
Total Score

BIPORT | BINTULU PORT HOLDINGS BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
29 Feb 24 Q4 Dec 23 4 31 Dec 23 214.84 53.92 46.34 21.6% 3.00 10.07 15.2% 7.0% 42.6% 29.8%
24 Nov 23 Q3 Sep 23 3 31 Dec 23 186.53 44.78 32.49 17.4% 3.00 7.06 5.8% 5.9% 36.8% 13.4%
25 Aug 23 Q2 Jun 23 2 31 Dec 23 176.32 28.56 23.75 13.5% 3.00 5.16 6.2% 9.2% 5.7% 6.5%
31 May 23 Q1 Mar 23 1 31 Dec 23 187.89 31.64 22.48 12.0% 3.00 4.89 6.5% 5.2% 37.0% 45.3%
28 Feb 23 Q4 Dec 22 4 31 Dec 22 200.86 47.52 35.71 17.8% 3.00 7.76 1.4% 6.1% 24.6% 88.0%
25 Nov 22 Q3 Sep 22 3 31 Dec 22 198.13 44.85 28.66 14.5% 3.00 6.23 2.0% 15.1% 28.6% 31.7%
26 Aug 22 Q2 Jun 22 2 31 Dec 22 194.16 29.42 22.29 11.5% 3.00 4.85 2.0% 6.6% 45.7% 11.9%
27 May 22 Q1 Mar 22 1 31 Dec 22 198.10 56.23 41.06 20.7% 5.00 8.93 4.7% 7.2% 86.2% 66.2%
25 Feb 22 Q4 Dec 21 4 31 Dec 21 189.30 34.10 296.81 156.8% 3.00 64.52 9.9% 1.0% 1264.0% 1093.5%
30 Nov 21 Q3 Sep 21 3 31 Dec 21 172.18 24.89 21.76 12.6% 3.00 4.73 5.5% 3.3% 9.2% 18.7%
26 Aug 21 Q2 Jun 21 2 31 Dec 21 182.11 29.93 19.92 10.9% 3.00 4.33 1.5% 10.3% 19.4% 88.1%
27 May 21 Q1 Mar 21 1 31 Dec 21 184.80 37.40 24.70 13.4% 3.00 5.37 1.4% 4.0% 0.7% 20.5%
26 Feb 21 Q4 Dec 20 4 31 Dec 20 187.41 27.91 24.87 13.3% 2.00 5.41 5.3% 1.6% 7.1% 42.8%
26 Nov 20 Q3 Sep 20 3 31 Dec 20 178.05 35.20 26.77 15.0% 4.00 5.82 7.8% 2.4% 152.8% 8.4%
28 Aug 20 Q2 Jun 20 2 31 Dec 20 165.15 16.36 10.59 6.4% 2.00 2.30 7.1% 8.1% 65.9% 51.1%
19 May 20 Q1 Mar 20 1 31 Dec 20 177.71 47.19 31.07 17.5% 0.00 6.75 3.7% 0.4% 28.5% 21.3%
28 Feb 20 Q4 Dec 19 4 31 Dec 19 184.45 49.36 43.44 23.6% 4.00 9.44 6.0% 6.9% 76.0% 47.6%
29 Nov 19 Q3 Sep 19 3 31 Dec 19 173.96 44.35 24.69 14.2% 4.00 5.37 3.1% 7.4% 13.9% 33.2%
28 Aug 19 Q2 Jun 19 2 31 Dec 19 179.62 33.63 21.67 12.1% 4.00 4.71 0.7% 13.0% 45.1% 129.5%
28 May 19 Q1 Mar 19 1 31 Dec 19 178.38 51.70 39.50 22.1% 0.00 8.59 9.9% 6.7% 52.3% 26.6%
27 Feb 19 Q4 Dec 18 4 31 Dec 18 198.06 105.45 82.86 41.8% 2.00 18.01 22.3% 6.3% 347.0% 87.8%
23 Nov 18 Q3 Sep 18 3 31 Dec 18 161.97 34.57 18.54 11.4% 2.00 4.03 1.9% 9.1% 96.3% 46.6%
28 Aug 18 Q2 Jun 18 2 31 Dec 18 158.94 15.97 9.44 5.9% 4.00 2.05 4.9% 3.0% 69.7% 60.3%
25 May 18 Q1 Mar 18 1 31 Dec 18 167.16 45.88 31.20 18.7% 0.00 6.78 10.3% 3.8% 29.3% 38.3%
28 Feb 18 Q4 Dec 17 4 31 Dec 17 186.27 53.49 44.11 23.7% 5.00 9.59 4.5% 12.1% 26.9% 2.2%
29 Nov 17 Q3 Sep 17 3 31 Dec 17 178.19 49.25 34.75 19.5% 4.00 7.55 15.5% 28.7% 46.0% 5.1%
24 Aug 17 Q2 Jun 17 2 31 Dec 17 154.31 40.56 23.80 15.4% 6.00 5.17 4.2% 12.5% 53.0% 20.5%
23 May 17 Q1 Mar 17 1 31 Dec 17 161.05 67.98 50.59 31.4% 0.00 11.00 3.0% 13.5% 17.2% 26.1%
27 Feb 17 Q4 Dec 16 4 31 Dec 16 166.12 60.72 43.16 26.0% 6.00 9.38 20.0% 10.0% 17.9% 2.7%
21 Nov 16 Q3 Sep 16 3 31 Dec 16 138.43 48.93 36.61 26.4% 6.00 7.96 0.9% 5.8% 22.3% 25.2%
26 Aug 16 Q2 Jun 16 2 31 Dec 16 137.17 37.27 29.93 21.8% 6.00 6.51 3.3% 4.0% 25.4% 43.8%
26 May 16 Q1 Mar 16 1 31 Dec 16 141.90 54.07 40.14 28.3% 0.00 8.73 6.0% 6.2% 4.5% 13.1%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 151.03 50.31 42.04 27.8% 6.00 9.14 15.5% 1.5% 43.8% 13.3%
09 Nov 15 Q3 Sep 15 3 31 Dec 15 130.79 41.19 29.23 22.4% 4.00 6.35 0.8% 2.0% 40.4% 15.7%
25 Aug 15 Q2 Jun 15 2 31 Dec 15 131.89 29.87 20.82 15.8% 6.00 4.53 1.3% 5.1% 41.3% 31.6%
29 May 15 Q1 Mar 15 1 31 Dec 15 133.65 47.10 35.48 26.6% 0.00 7.71 10.2% 2.0% 4.4% 13.5%
16 Feb 15 31/12/14 4 31/12/14 148.76 51.35 37.11 24.9% 6.00 8.07 11.5% 8.6% 7.0% 30.9%

Historical Dividends

Financial Ratios

EPS 27.19 sen
Trailing PE (Sector Median: 14.7) 20.8
PEG 0.29
Altman Z 1.1
Beaver 0.134
Current Ratio 3.83
Debt-Equity (DE) Ratio 0.79
FCF Yield 7.05 %
Revenue QoQ 15.18 %
Revenue YoY 6.96%
Profit QoQ 42.61 %
Profit YoY 29.76 %
Profit Margin (Sector Median: 6.6) 16.34 %
ROE (ROIC: 4.79) 6.85 %
Dividend Per Share (DPS) 12.0 sen
Dividend Yield (DY) 2.12 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 14.7)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.6)
ROE (ROIC: 4.79)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 2 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 3.97
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 46.34
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 346.1
Expected Revenue (M) 2848.54
Expected Growth (%) 24.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 2599 M.

Number of Shares: 460 M.

Adjusted Float: 17.3%.

Stock highly correlated with

AMWAY (81%)

PBA (81%)

YTLREIT (81%)

SBAGAN (80%)

Bintulu Port Holdings Berhad, an investment holding company, was incorporated on 22nd March 1995. It provides port services at Bintulu Port in Malaysia. It also provides storage and bulking services, and also handles palm oil products. Bintulu Port Holdings Berhad is headquartered in Bintulu, Malaysia.

Sectors: Trading & Services, Sarawak, Shipping Ports, Transportation & Logistics, Transportation & Logistics Services

Code: 5032

Website: http://www.bintuluport.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 28-Feb-2023

Shareholder % Value (M)
Petroliam Nasional Berhad 28.52% 771.27
State Financial Secretary Sarawak 26.67% 721.48
Equisar Assets Sdn Bhd 15.04% 406.88
KWAP 9.17% 248.06
Employees Provident Fund Board 5.0% 135.16
Urusharta Jamaah Sdn. Bhd. 3.67% 99.32
Amanah Saham Malaysia 3.21% 86.93
Amanah Saham Bumiputera 2.6% 70.43
MISC Berhad 2.31% 62.43
Public Mutual Fund 2.09% 56.56
Wong Lok Jee @ Ong Lok Jee 1.12% 30.21
Shoptra Jaya (M) Sdn Bhd 0.16% 4.25
Loh Kah Wa 0.15% 4.11
Tabung Baitulmal Sarawak 0.13% 3.44
Koperasi Jayadiri Malaysia Berhad 0.11% 2.92
Loh Kah Wai 0.07% 1.76
Etiqa Family Takaful Berhad 0.06% 1.65
Tan Wui Yee 0.05% 1.41
Seumas Tan Nyap Tek 0.05% 1.27
Ahmat bin Narawi 0.04% 1.19
UBS AG 0.03% 0.89
Yeoh Thye Sin 0.03% 0.89
Neoh Choo Ee & Company Sdn Bhd 0.03% 0.78
Muhamad Aloysius Heng 0.03% 0.7
Amundi Hk-New Generation Asia Pacific Equity Dividend Fund 0.02% 0.62
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.