Financial Results : Bahri’s FY16 net profit falls 3% YoY

Bahri’s FY16 net profit falls 3% YoY

16/01/2017 Argaam Exclusive

View other reports

 

The National Shipping Co. of Saudi Arabia (Bahri) reported a net profit of SAR 1.76 billion for fiscal year 2016, a 3.2 percent year-on-year (YoY) drop on lower spot market rates, a decrease on the company’s share in profits of Petredec Limited, and higher financing charges because of an increase in SAIBOR (Saudi Arabia Interbank Offered Rate) and LIBOR (London Interbank Offered Rate).

 

The company in 2016 expanded its fleet by adding 10 vessels, which limited the impact of lower spot markets rates.



Financials (M)

Item 2015 2016 Change‬
Revenues 7,464.02 6,788.48 (9.1 %)
Gross Income 2,196.52 1,892.33 (13.8 %)
Operating Income 1,980.03 1,781.27 (10.0 %)
Net Income 1,817.58 1,717.87 (5.5 %)
Average Shares 738.28 738.28 -
EPS (Riyals) 2.46 2.33 (5.5 %)

Net profit for the fourth quarter fell 42 percent YoY to SAR 327.8 million, mainly because of lower spot market rates and higher bunker costs.

 

The Q4 profit was up 3 percent compared to the previous quarter due to higher operating revenues, improvement in general cargo transportation sector, and a higher share in profits of Petredec Limited during the current quarter compared to the previous.



Current Quarter Comparison (M)

Compared With The
Item Q4 2015 Q4 2016 Change‬
Revenues 2,110.78 1,621.37 (23.2 %)
Gross Income 689.63 338.33 (50.9 %)
Operating Income 594.87 322.44 (45.8 %)
Net Income 566.40 302.47 (46.6 %)
Average Shares 738.28 738.28 -
EPS (Riyals) 0.77 0.41 (46.6 %)


Financial results (Million)

Period Revenues Change Gross Income Change Operating Income Change
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 %
Q1 2014 771.01 28.8 % 187.40 85.1 % 166.73 113.2 %
Q2 2014 762.50 10.3 % 136.91 (23.3 %) 119.30 (22.4 %)
Q3 2014 829.29 7.1 % 118.09 (25.6 %) 92.41 (30.4 %)
Q4 2014 1,263.62 61.5 % 231.83 64.2 % 196.91 45.1 %
Q1 2015 1,642.46 113.0 % 455.21 142.9 % 427.94 156.7 %
Q2 2015 1,810.69 137.5 % 440.43 221.7 % 411.92 245.3 %
Q3 2015 1,917.64 131.2 % 611.25 417.6 % 545.29 490.1 %
Q4 2015 2,110.78 67.0 % 689.63 197.5 % 594.87 202.1 %
Q1 2016 1,957.74 19.2 % 747.13 64.1 % 709.67 65.8 %
Q2 2016 1,835.25 1.4 % 555.39 26.1 % 522.95 27.0 %
Q3 2016 1,374.13 (28.3 %) 251.47 (58.9 %) 226.20 (58.5 %)
Q4 2016 1,621.37 (23.2 %) 338.33 (50.9 %) 322.44 (45.8 %)
2016 6,788.48 (9.1 %) 1,892.33 (13.8 %) 1,781.27 (10.0 %)


Profit Performance (Million)

Period Net Income Change EPS(Riyal) Extraordinary Income/Expense Net Profit Before Unusual Items EPS Before XO Items
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
Q1 2014 195.15 41.3 % 0.29 0.07 195.08 0.29
Q2 2014 130.43 (20.7 %) 0.20 0.76 129.67 0.20
Q3 2014 84.85 (49.9 %) 0.13 0.31 84.55 0.13
Q4 2014 123.42 (56.0 %) 0.19 4.26 119.16 0.18
Q1 2015 398.41 104.2 % 0.54 1.53 396.88 0.54
Q2 2015 342.48 162.6 % 0.46 0.75 341.73 0.46
Q3 2015 510.30 501.4 % 0.69 1.42 508.88 0.69
Q4 2015 566.40 358.9 % 0.77 1.41 564.98 0.77
Q1 2016 612.92 53.8 % 0.83 (33.81) 646.74 0.88
Q2 2016 487.10 42.2 % 0.66 - 487.10 0.66
Q3 2016 315.38 (38.2 %) 0.43 150.00 165.38 0.22
Q4 2016 302.47 (46.6 %) 0.41 - 302.47 0.41
2016 1,717.87 (5.5 %) 2.33 116.19 1,601.68 2.17

Profitability

Period Gross Margin OIBDA Margin Net Margin Before Unusual Items
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 %
Q1 2014 22.05 % 35.53 % 26.19 %
Q2 2014 20.20 % 34.14 % 24.47 %
Q3 2014 18.55 % 33.11 % 21.92 %
Q4 2014 18.59 % 32.49 % 14.57 %
Q1 2015 20.94 % 33.66 % 16.24 %
Q2 2015 22.46 % 33.83 % 16.99 %
Q3 2015 26.21 % 36.02 % 20.60 %
Q4 2015 29.36 % 37.43 % 24.23 %
Q1 2016 31.92 % 39.81 % 26.45 %
Q2 2016 33.29 % 40.77 % 28.23 %
Q3 2016 30.83 % 39.67 % 25.61 %
Q4 2016 27.88 % 40.49 % 23.59 %
2016 27.88 % 40.49 % 23.59 %


Per Share Data (Riyal)

Compared With The
Period Shares Outstanding (M) EPS (Riyal) Adjusted EPS (Riyal) Book Value (BV)
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
Q1 2014 664.45 1.22 1.19 9.69
Q2 2014 664.45 1.17 1.14 9.91
Q3 2014 664.45 1.04 1.04 10.42
Q4 2014 664.45 0.80 0.80 10.59
Q1 2015 738.28 1.00 0.99 11.13
Q2 2015 738.28 1.29 1.28 11.12
Q3 2015 738.28 1.86 1.85 11.81
Q4 2015 738.28 2.46 2.45 12.58
Q1 2016 738.28 2.75 2.79 13.40
Q2 2016 738.28 2.95 2.99 12.75
Q3 2016 738.28 2.68 2.53 13.18
Q4 2016 738.28 2.33 2.17 13.11

Multiple Ratios (End of Period Price)

Compared With The
Period P/E Adjusted P/E Price/book
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
Q1 2014 16.45 16.84 2.33
Q2 2014 16.38 16.79 2.17
Q3 2014 21.80 21.83 1.96
Q4 2014 25.07 25.33 1.71
Q1 2015 21.79 22.00 1.96
Q2 2015 21.81 21.96 2.52
Q3 2015 11.12 11.18 1.75
Q4 2015 10.08 10.11 1.97
Q1 2016 8.16 8.04 1.68
Q2 2016 6.96 6.87 1.61
Q3 2016 6.04 6.42 1.23
Q4 2016 9.94 10.67 1.77

Business Segments (Million)

Compared With The
Period Oil transport Petrochemical transport Logistics Transport of bulk cargo Eliminations
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 -
Q1 2014 414.24 193.67 131.81 31.29 -
Q2 2014 376.89 205.90 147.11 32.60 -
Q3 2014 483.60 203.98 113.42 28.28 -
Q4 2014 877.53 199.37 158.05 28.67 -
Q1 2015 1,275.03 201.34 138.06 28.03 -
Q2 2015 1,413.36 193.19 175.87 28.28 -
Q3 2015 1,406.83 198.58 284.07 28.16 -
Q4 2015 1,636.53 181.50 245.11 30.09 -
Q1 2016 1,540.94 161.52 208.09 47.18 -
Q2 2016 1,370.17 194.70 215.25 55.14 -
Q3 2016 911.03 222.40 164.63 76.07 -
Q4 2016 975.57 195.53 343.81 92.77 -

Analysts Estimates (Million)

Item Q4 2016 (e) Q4 2016 (a) Change‬
Average 431.33 302.47 (29.9 %)

Estimates vs Actual (Million)

Item Q4 2016 (e) Q4 2016 (a) Change
Al Rajhi Capital 385.00 302.47 (21.4) %
Albilad Capital 431.00 302.47 (29.8) %
Alistithmar Capital 454.60 302.47 (33.5) %
OSOOL AND BAKHEET 454.70 302.47 (33.5) %


Financial Ratios
Current
Market Cap (M Riyal) 20,708.75
Enterprise Value (EV) (M) 27,203.99
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) 11.65
P/E (TTM) 9.88
Price/book 1.58
Return on Average Assets (%) (TTM) 8.6
Return on Average Equity (%) (TTM) 17.1
more

Share Price

National Shipping Company of Saudi Arabia
28.05
(0.15) (0.53 %)

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.