B

Bintulu Port Holdings Bhd
KLSE:BIPORT

Watchlist Manager
Bintulu Port Holdings Bhd
KLSE:BIPORT
Watchlist
Price: 6.21 MYR
Market Cap: 2.9B MYR
Have any thoughts about
Bintulu Port Holdings Bhd?
Write Note

Income Statement

Earnings Waterfall
Bintulu Port Holdings Bhd

Revenue
810.5m MYR
Cost of Revenue
-137.1m MYR
Gross Profit
673.4m MYR
Operating Expenses
-468.4m MYR
Operating Income
205m MYR
Other Expenses
-41.6m MYR
Net Income
163.4m MYR

Income Statement
Bintulu Port Holdings Bhd

Rotate your device to view
Income Statement
Currency: MYR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
1 011
N/A
1 083
+7%
851
-21%
851
0%
853
+0%
870
+2%
937
+8%
1 036
+11%
1 118
+8%
1 187
+6%
1 167
-2%
1 069
-8%
988
-8%
900
-9%
817
-9%
791
-3%
755
-5%
713
-6%
705
-1%
712
+1%
736
+3%
751
+2%
725
-3%
725
+0%
708
-2%
710
+0%
716
+1%
722
+1%
740
+2%
734
-1%
735
+0%
747
+2%
758
+1%
785
+3%
793
+1%
783
-1%
766
-2%
754
-2%
770
+2%
791
+3%
810
+2%
Gross Profit
Cost of Revenue
(637)
(712)
(376)
(370)
(380)
(397)
(471)
(557)
(629)
(688)
(667)
(553)
(457)
(332)
(228)
(200)
(171)
(155)
(125)
(122)
(129)
(136)
(125)
(129)
(129)
(129)
(137)
(140)
(136)
(136)
(136)
(136)
(139)
(145)
(142)
(157)
(152)
(147)
(146)
(144)
(137)
Gross Profit
374
N/A
372
-1%
476
+28%
481
+1%
473
-2%
473
+0%
466
-2%
478
+3%
489
+2%
499
+2%
500
+0%
516
+3%
531
+3%
568
+7%
589
+4%
592
+0%
584
-1%
558
-4%
581
+4%
590
+2%
607
+3%
615
+1%
600
-3%
597
0%
579
-3%
581
+0%
578
0%
582
+1%
604
+4%
598
-1%
599
+0%
611
+2%
619
+1%
640
+3%
651
+2%
626
-4%
615
-2%
607
-1%
624
+3%
646
+4%
673
+4%
Operating Income
Operating Expenses
(157)
(161)
(263)
(270)
(275)
(279)
(281)
(288)
(292)
(293)
(286)
(273)
(285)
(321)
(343)
(335)
(346)
(328)
(321)
(321)
(321)
(322)
(378)
(372)
(370)
(379)
(408)
(406)
(412)
(416)
(420)
(408)
(419)
(423)
(433)
(409)
(385)
(390)
(449)
(447)
(468)
Selling, General & Administrative
(18)
(18)
(74)
(51)
(52)
(52)
(97)
(57)
(58)
(58)
(79)
(82)
(81)
(83)
(96)
(104)
(107)
(110)
(111)
(40)
(40)
(37)
(103)
(40)
(40)
(40)
(109)
(37)
(35)
(33)
(104)
(42)
(46)
(54)
(116)
(54)
(51)
(54)
(148)
(47)
(51)
Depreciation & Amortization
(110)
(112)
(141)
(148)
(154)
(157)
(155)
(156)
(156)
(156)
(157)
(157)
(160)
(171)
(182)
(193)
(201)
(198)
(176)
(179)
(181)
(186)
(195)
(191)
(193)
(196)
(217)
(224)
(227)
(230)
(230)
(229)
(228)
(223)
(214)
(220)
(207)
(214)
(220)
(232)
(243)
Other Operating Expenses
(30)
(31)
(47)
(71)
(69)
(70)
(29)
(75)
(79)
(78)
(50)
(35)
(44)
(68)
(66)
(38)
(38)
(19)
(34)
(103)
(100)
(100)
(81)
(141)
(137)
(143)
(82)
(145)
(150)
(153)
(86)
(137)
(145)
(146)
(103)
(135)
(126)
(121)
(81)
(168)
(174)
Operating Income
217
N/A
210
-3%
213
+1%
210
-1%
197
-6%
195
-1%
184
-5%
190
+3%
197
+3%
207
+5%
215
+4%
243
+13%
246
+1%
248
+1%
246
-1%
256
+4%
238
-7%
230
-3%
260
+13%
269
+3%
286
+6%
293
+3%
221
-24%
225
+2%
208
-7%
201
-3%
170
-15%
176
+3%
192
+9%
182
-5%
179
-2%
203
+14%
201
-1%
217
+8%
218
+0%
217
-1%
230
+6%
217
-6%
175
-19%
200
+14%
205
+3%
Pre-Tax Income
Interest Income Expense
(36)
(36)
(22)
(35)
(34)
(30)
(16)
(15)
(14)
(16)
27
(28)
(28)
(29)
(6)
(67)
(74)
(81)
(24)
(52)
(51)
(49)
(16)
(50)
(51)
(53)
(26)
(60)
(61)
(62)
(33)
(58)
(56)
(53)
(27)
(64)
(77)
(64)
1
(14)
5
Non-Reccuring Items
0
0
(1)
0
0
0
0
0
0
0
(13)
0
0
0
1
0
0
0
0
0
0
0
0
0
0
0
1
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
Gain/Loss on Disposition of Assets
0
0
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
17
17
1
13
9
5
0
0
0
0
(28)
0
0
0
(30)
0
0
0
(25)
0
0
0
(26)
0
0
0
(19)
0
0
0
(19)
0
0
0
(13)
0
0
0
(17)
0
0
Pre-Tax Income
198
N/A
191
-3%
193
+1%
188
-3%
172
-8%
170
-2%
168
-1%
176
+4%
183
+4%
191
+4%
201
+5%
215
+7%
218
+2%
219
+0%
211
-3%
189
-10%
165
-13%
150
-9%
211
+41%
217
+3%
235
+8%
244
+4%
179
-27%
175
-3%
157
-10%
148
-6%
127
-15%
117
-8%
130
+12%
120
-8%
126
+5%
145
+15%
145
0%
165
+14%
178
+8%
153
-14%
153
-1%
153
N/A
159
+4%
185
+17%
210
+14%
Net Income
Tax Provision
(29)
(31)
(49)
(50)
(44)
(47)
(41)
(43)
(42)
(42)
(51)
(55)
(64)
(66)
(57)
(55)
(44)
(46)
(62)
(60)
(65)
(69)
(50)
(54)
(48)
(36)
(33)
(30)
(34)
(29)
237
234
237
224
(50)
(44)
(42)
(38)
(34)
(38)
(47)
Income from Continuing Operations
169
160
143
138
128
123
128
132
141
149
150
160
154
152
154
135
120
104
149
157
170
176
129
121
110
112
93
87
96
91
363
380
382
389
128
109
111
115
125
147
163
Net Income (Common)
169
N/A
160
-5%
143
-10%
138
-4%
128
-7%
123
-4%
128
+4%
132
+4%
141
+7%
149
+5%
150
+1%
160
+7%
154
-4%
152
-1%
154
+1%
135
-13%
120
-11%
104
-13%
149
+43%
157
+6%
170
+8%
176
+4%
129
-26%
121
-6%
110
-9%
112
+2%
93
-17%
87
-7%
96
+11%
91
-5%
363
+298%
380
+5%
382
+1%
389
+2%
128
-67%
109
-15%
111
+1%
115
+3%
125
+9%
147
+18%
163
+11%
EPS (Diluted)
0.38
N/A
0.36
-5%
0.31
-14%
0.31
N/A
0.29
-6%
0.27
-7%
0.28
+4%
0.29
+4%
0.31
+7%
0.33
+6%
0.33
N/A
0.35
+6%
0.33
-6%
0.33
N/A
0.34
+3%
0.3
-12%
0.27
-10%
0.23
-15%
0.32
+39%
0.35
+9%
0.38
+9%
0.39
+3%
0.28
-28%
0.26
-7%
0.23
-12%
0.24
+4%
0.2
-17%
0.18
-10%
0.2
+11%
0.19
-5%
0.79
+316%
0.83
+5%
0.84
+1%
0.85
+1%
0.28
-67%
0.24
-14%
0.24
N/A
0.25
+4%
0.27
+8%
0.32
+19%
0.35
+9%

See Also

Discover More