Financial Results : Bahri posts higher net profit at SAR 752.3m at the end of 2013

Bahri posts higher net profit at SAR 752.3m at the end of 2013

31/12/2013 Argaam Exclusive

View other reports

The National Shipping Company of Saudi Arabia, which operates a fleet of crude oil and chemical tankers, reported SAR 752.3m net profit at the end of 2013, a 2.39% increase compared to last year, as shown in the following table:



Financials (M)

Item 2012 2013 Change‬
Revenues 2,464.63 2,846.70 15.5 %
Gross Income 536.85 579.56 8.0 %
Operating Income 453.79 500.44 10.3 %
Net Income 503.99 752.26 49.3 %
Average Shares 590.63 590.63 -
EPS (Riyals) 0.85 1.27 49.3 %


Current Quarter Comparison (M)

Compared With The
Item Q4 2012 Q4 2013 Change‬
Revenues 585.00 782.58 33.8 %
Gross Income 93.54 141.21 51.0 %
Operating Income 80.63 135.68 68.3 %
Net Income 76.60 280.26 265.9 %
Average Shares 590.63 590.63 -
EPS (Riyals) 0.13 0.47 265.9 %


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
Q1 2004 404.56 12.3 % 138.90 59.0 % 123.40 67.4 %
Q2 2004 790.14 100.5 % 121.95 7.5 % 107.46 9.6 %
Q3 2004 390.67 15.6 % 120.74 90.2 % 106.48 111.1 %
Q4 2004 457.06 29.1 % 197.94 164.9 % 175.27 187.6 %
Q1 2005 435.22 7.6 % 184.56 32.9 % 167.41 35.7 %
Q2 2005 401.87 (49.1 %) 123.79 1.5 % 108.40 0.9 %
Q3 2005 388.58 (0.5 %) 121.62 0.7 % 104.10 (2.2 %)
Q4 2005 376.60 (17.6 %) 122.83 (37.9 %) 102.06 (41.8 %)
Q1 2006 423.75 (2.6 %) 137.12 (25.7 %) 118.10 (29.5 %)
Q2 2006 423.35 5.3 % 104.75 (15.4 %) 86.40 (20.3 %)
Q3 2006 432.55 11.3 % 134.31 10.4 % 114.00 9.5 %
Q4 2006 371.64 (1.3 %) 114.09 (7.1 %) 90.44 (11.4 %)
Q1 2007 402.05 (5.1 %) 142.36 3.8 % 122.92 4.1 %
Q2 2007 451.70 6.7 % 152.72 45.8 % 135.15 56.4 %
Q3 2007 431.02 (0.4 %) 119.81 (10.8 %) 98.54 (13.6 %)
Q4 2007 418.53 12.6 % 93.10 (18.4 %) 64.06 (29.2 %)
Q1 2008 584.45 45.4 % 236.25 66.0 % 212.69 73.0 %
Q2 2008 627.52 38.9 % 253.70 66.1 % 229.26 69.6 %
Q3 2008 726.74 68.6 % 344.25 187.3 % 319.64 224.4 %
Q4 2008 655.82 56.7 % 199.31 114.1 % 166.21 159.4 %
Q1 2009 469.30 (19.7 %) 135.34 (42.7 %) 110.42 (48.1 %)
Q2 2009 361.28 (42.4 %) 119.16 (53.0 %) 97.58 (57.4 %)
Q3 2009 399.66 (45.0 %) 98.66 (71.3 %) 77.20 (75.8 %)
Q4 2009 441.78 (32.6 %) 102.53 (48.6 %) 75.46 (54.6 %)
Q1 2010 512.31 9.2 % 158.55 17.1 % 134.97 22.2 %
Q2 2010 557.26 54.2 % 173.36 45.5 % 148.98 52.7 %
Q3 2010 514.48 28.7 % 129.15 30.9 % 105.76 37.0 %
Q4 2010 465.78 5.4 % 96.33 (6.1 %) 63.88 (15.4 %)
Q1 2011 425.93 (16.9 %) 65.50 (58.7 %) 38.10 (71.8 %)
Q2 2011 518.41 (7.0 %) 129.40 (25.4 %) 102.05 (31.5 %)
Q3 2011 479.15 (6.9 %) 61.64 (52.3 %) 36.44 (65.5 %)
Q4 2011 567.60 21.9 % 82.64 (14.2 %) 52.93 (17.1 %)
Q1 2012 632.05 48.4 % 180.41 175.5 % 151.09 296.6 %
Q2 2012 693.64 33.8 % 193.93 49.9 % 145.32 42.4 %
Q3 2012 553.94 15.6 % 105.62 71.3 % 76.75 110.6 %
Q4 2012 585.00 3.1 % 93.54 13.2 % 80.63 52.3 %
Q1 2013 598.66 (5.3 %) 101.23 (43.9 %) 78.19 (48.2 %)
Q2 2013 691.06 (0.4 %) 178.44 (8.0 %) 153.73 5.8 %
Q3 2013 774.40 39.8 % 158.68 50.2 % 132.84 73.1 %
Q4 2013 782.58 33.8 % 141.21 51.0 % 135.68 68.3 %
2013 2,846.70 15.5 % 579.56 8.0 % 500.44 10.3 %


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
Q1 2004 102.10 98.8 % 0.20 - 102.10 0.20
Q2 2004 86.89 68.5 % 0.17 (0.98) 87.87 0.17
Q3 2004 85.27 193.2 % 0.17 (0.10) 85.37 0.17
Q4 2004 153.59 548.7 % 0.30 (31.40) 184.98 0.36
Q1 2005 142.97 40.0 % 0.28 - 142.97 0.28
Q2 2005 88.15 1.5 % 0.17 - 88.15 0.17
Q3 2005 117.10 37.3 % 0.23 - 117.10 0.23
Q4 2005 89.61 (41.7 %) 0.17 4.59 85.03 0.17
Q1 2006 158.60 10.9 % 0.31 15.13 143.47 0.28
Q2 2006 109.04 23.7 % 0.21 15.26 93.78 0.18
Q3 2006 109.28 (6.7 %) 0.21 (0.52) 109.80 0.21
Q4 2006 64.59 (27.9 %) 0.13 1.43 63.15 0.12
Q1 2007 117.38 (26.0 %) 0.23 - 117.38 0.23
Q2 2007 107.98 (1.0 %) 0.18 14.90 93.08 0.16
Q3 2007 112.57 3.0 % 0.19 34.60 77.97 0.13
Q4 2007 84.64 31.1 % 0.14 (8.74) 93.38 0.16
Q1 2008 173.12 47.5 % 0.29 - 173.12 0.29
Q2 2008 198.54 83.9 % 0.34 - 198.54 0.34
Q3 2008 282.20 150.7 % 0.48 - 282.20 0.48
Q4 2008 96.11 13.5 % 0.16 (42.67) 138.77 0.23
Q1 2009 151.05 (12.7 %) 0.26 30.00 121.05 0.20
Q2 2009 107.65 (45.8 %) 0.18 - 107.65 0.18
Q3 2009 56.03 (80.1 %) 0.09 12.05 43.98 0.07
Q4 2009 54.57 (43.2 %) 0.09 - 54.57 0.09
Q1 2010 130.35 (13.7 %) 0.22 - 130.35 0.22
Q2 2010 132.17 22.8 % 0.22 - 132.17 0.22
Q3 2010 97.00 73.1 % 0.16 15.12 81.88 0.14
Q4 2010 55.36 1.4 % 0.09 0.15 55.21 0.09
Q1 2011 59.69 (54.2 %) 0.10 - 59.69 0.10
Q2 2011 91.37 (30.9 %) 0.15 - 91.37 0.15
Q3 2011 23.40 (75.9 %) 0.04 7.50 15.90 0.03
Q4 2011 113.31 104.7 % 0.19 - 113.31 0.19
Q1 2012 160.09 168.2 % 0.27 0.02 160.07 0.27
Q2 2012 207.10 126.7 % 0.35 12.17 194.93 0.33
Q3 2012 60.21 157.3 % 0.10 0.28 59.93 0.10
Q4 2012 76.60 (32.4 %) 0.13 0.05 76.55 0.13
Q1 2013 138.08 (13.7 %) 0.23 51.89 86.19 0.15
Q2 2013 164.57 (20.5 %) 0.28 0.50 164.06 0.28
Q3 2013 169.35 181.3 % 0.29 18.01 151.34 0.26
Q4 2013 280.26 265.9 % 0.47 3.74 280.26 0.47
2013 752.26 49.3 % 1.27 74.14 678.12 1.15

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
Q1 2004 26.19 % 39.10 % 14.88 %
Q2 2004 21.15 % 30.90 % 12.49 %
Q3 2004 23.53 % 32.49 % 16.34 %
Q4 2004 28.37 % 36.54 % 22.54 %
Q1 2005 30.16 % 39.43 % 24.18 %
Q2 2005 37.22 % 47.97 % 29.76 %
Q3 2005 37.31 % 47.79 % 31.69 %
Q4 2005 34.50 % 44.71 % 27.04 %
Q1 2006 31.77 % 40.16 % 27.27 %
Q2 2006 30.16 % 38.89 % 27.25 %
Q3 2006 30.13 % 39.06 % 26.09 %
Q4 2006 29.69 % 39.32 % 24.84 %
Q1 2007 30.41 % 40.54 % 23.57 %
Q2 2007 32.78 % 43.28 % 23.13 %
Q3 2007 31.94 % 42.76 % 21.23 %
Q4 2007 29.82 % 40.54 % 22.42 %
Q1 2008 31.92 % 42.25 % 23.20 %
Q2 2008 34.09 % 43.97 % 26.34 %
Q3 2008 39.34 % 48.43 % 31.70 %
Q4 2008 39.83 % 48.58 % 30.55 %
Q1 2009 37.61 % 47.27 % 29.87 %
Q2 2009 36.06 % 47.16 % 29.36 %
Q3 2009 29.29 % 43.10 % 21.82 %
Q4 2009 27.25 % 43.15 % 19.57 %
Q1 2010 27.92 % 43.37 % 19.62 %
Q2 2010 27.90 % 41.88 % 18.89 %
Q3 2010 27.82 % 40.77 % 19.69 %
Q4 2010 27.19 % 39.72 % 19.49 %
Q1 2011 23.65 % 36.59 % 16.75 %
Q2 2011 21.84 % 35.00 % 14.97 %
Q3 2011 18.68 % 32.27 % 11.76 %
Q4 2011 17.03 % 30.64 % 14.08 %
Q1 2012 20.67 % 33.50 % 17.32 %
Q2 2012 21.86 % 33.45 % 20.41 %
Q3 2012 22.99 % 34.59 % 21.59 %
Q4 2012 23.27 % 35.87 % 19.94 %
Q1 2013 20.33 % 33.77 % 17.18 %
Q2 2013 19.72 % 34.58 % 15.92 %
Q3 2013 20.08 % 34.14 % 18.05 %
Q4 2013 20.36 % 34.07 % 23.95 %
2013 20.36 % 34.07 % 23.82 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
Q1 2004 514.28 0.40 0.43 3.84
Q2 2004 514.28 0.47 0.46 4.06
Q3 2004 514.28 0.58 0.62 4.21
Q4 2004 514.28 0.83 0.90 4.14
Q1 2005 514.28 0.91 0.97 4.44
Q2 2005 514.28 0.91 0.98 4.62
Q3 2005 514.28 0.98 1.04 4.86
Q4 2005 514.28 0.85 0.84 5.06
Q1 2006 514.28 0.88 0.84 5.35
Q2 2006 514.28 0.92 0.85 5.53
Q3 2006 514.28 0.91 0.84 5.73
Q4 2006 514.28 0.86 0.80 5.84
Q1 2007 514.28 0.78 0.75 6.07
Q2 2007 590.63 0.68 0.65 7.51
Q3 2007 590.63 0.68 0.60 7.72
Q4 2007 590.63 0.72 0.65 7.89
Q1 2008 590.63 0.81 0.74 8.17
Q2 2008 590.63 0.96 0.92 7.96
Q3 2008 590.63 1.25 1.27 8.44
Q4 2008 590.63 1.27 1.34 8.62
Q1 2009 590.63 1.23 1.25 8.07
Q2 2009 590.63 1.08 1.10 8.26
Q3 2009 590.63 0.70 0.70 8.35
Q4 2009 590.63 0.63 0.55 8.44
Q1 2010 590.63 0.59 0.57 8.67
Q2 2010 590.63 0.63 0.61 8.36
Q3 2010 590.63 0.70 0.68 8.52
Q4 2010 590.63 0.70 0.68 8.62
Q1 2011 590.63 0.58 0.56 8.18
Q2 2011 590.63 0.51 0.49 8.34
Q3 2011 590.63 0.39 0.38 8.38
Q4 2011 590.63 0.49 0.47 8.57
Q1 2012 590.63 0.66 0.64 8.85
Q2 2012 590.63 0.85 0.82 8.93
Q3 2012 590.63 0.92 0.89 9.03
Q4 2012 590.63 0.85 0.83 9.16
Q1 2013 590.63 0.82 0.71 8.86
Q2 2013 590.63 0.74 0.65 9.14
Q3 2013 590.63 0.93 0.81 9.42
Q4 2013 590.63 1.27 1.15 9.90

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
Q1 2004 39.45 36.72 4.13
Q2 2004 48.12 49.36 5.57
Q3 2004 47.40 44.56 6.52
Q4 2004 31.72 29.48 6.37
Q1 2005 32.40 30.30 6.65
Q2 2005 46.54 43.62 9.21
Q3 2005 43.37 40.82 8.71
Q4 2005 71.59 72.34 12.05
Q1 2006 46.60 48.72 7.67
Q2 2006 43.69 47.17 7.28
Q3 2006 38.38 41.44 6.08
Q4 2006 20.08 21.61 2.95
Q1 2007 18.21 18.97 2.33
Q2 2007 16.03 16.70 1.44
Q3 2007 16.39 18.77 1.45
Q4 2007 23.30 25.79 2.11
Q1 2008 18.94 20.71 1.88
Q2 2008 23.20 24.30 2.81
Q3 2008 11.57 11.44 1.72
Q4 2008 8.67 8.20 1.28
Q1 2009 8.47 8.32 1.29
Q2 2009 10.57 10.37 1.38
Q3 2009 16.49 16.47 1.37
Q4 2009 18.93 21.37 1.40
Q1 2010 22.94 23.76 1.56
Q2 2010 18.90 19.53 1.43
Q3 2010 16.27 16.88 1.34
Q4 2010 16.62 17.25 1.35
Q1 2011 17.57 18.38 1.25
Q2 2011 18.05 19.00 1.11
Q3 2011 20.14 20.83 0.94
Q4 2011 16.63 17.08 0.95
Q1 2012 17.66 18.01 1.31
Q2 2012 14.54 15.13 1.39
Q3 2012 12.68 12.98 1.29
Q4 2012 14.97 15.35 1.39
Q1 2013 16.39 18.91 1.51
Q2 2013 17.48 19.86 1.42
Q3 2013 15.11 17.34 1.49
Q4 2013 14.77 16.29 1.90

Business Segments (Million)

Compared With The
Period Oil transport Petrochemical transport Logistics Transport of bulk cargo
Q1 2004 192.96 125.20 86.40 -
Q4 2004 239.81 52.45 159.61 -
Q4 2005 162.28 89.47 124.86 -
Q1 2006 183.69 124.86 115.20 -
Q2 2006 164.91 133.26 125.18 -
Q3 2006 193.91 131.88 106.76 -
Q4 2006 166.48 103.25 101.92 -
Q1 2007 179.25 102.22 120.58 -
Q2 2007 205.74 141.02 104.94 -
Q3 2007 179.35 117.77 133.89 -
Q4 2007 176.18 113.36 128.99 -
Q1 2008 301.79 136.57 146.08 -
Q2 2008 316.79 147.78 162.96 -
Q3 2008 406.48 163.41 156.85 -
Q4 2008 327.39 171.18 157.26 -
Q1 2009 259.73 98.59 110.98 -
Q2 2009 221.47 74.65 65.17 -
Q3 2009 259.27 70.09 70.29 -
Q4 2009 299.76 61.38 80.64 -
Q1 2010 380.40 64.56 67.36 -
Q2 2010 405.43 65.45 86.38 -
Q3 2010 348.63 70.53 95.31 -
Q4 2010 311.08 66.20 88.50 -
Q1 2011 298.47 67.73 59.74 -
Q2 2011 317.59 79.48 121.35 -
Q3 2011 303.15 91.61 84.38 -
Q4 2011 308.22 123.73 135.65 -
Q1 2012 428.45 115.96 87.64 -
Q2 2012 436.55 104.87 141.86 10.36
Q3 2012 305.22 103.94 132.84 11.95
Q4 2012 304.26 116.11 147.77 16.86
Q1 2013 330.60 119.95 130.57 17.54
Q2 2013 388.83 132.66 134.07 35.51
Q3 2013 375.33 224.71 143.86 30.50
Q4 2013 412.00 186.56 153.66 30.35


Financial Ratios
Current
Market Cap (M Riyal) 20,819.50
Enterprise Value (EV) (M) 27,314.73
Shares Outstanding ((M)) 738.28
EPS ( Riyal) (TTM) 2.84
Book Value (BV) ( Riyal) 17.77
Par Value ( Riyal) 10.00
Adjusted P/E (Last12) 11.72
P/E (TTM) 9.93
Price/book 1.59
Return on Average Assets (%) (TTM) 8.6
Return on Average Equity (%) (TTM) 17.1
more

Share Price

National Shipping Company of Saudi Arabia
28.20
(0.30) (1.05 %)

National Shipping Company of Saudi Arabia (BAHRI)

More

Comments {{getCommentCount()}}

Be the first to comment

{{Comments.indexOf(comment)+1}}
{{comment.FollowersCount}}
{{comment.CommenterComments}}

رد{{comment.DisplayName}} على {{getCommenterName(comment.ParentThreadID)}}

{{comment.DisplayName}} حساب موثّق

{{comment.ElapsedTime}}
loader Train
loader Train
Sorry: the validity period has ended to comment on this news
Opinions expressed in the comments section do not reflect the views of Argaam. Abusive comments of any kind will be removed. Political or religious commentary will not be tolerated.