[BPURI] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 2.7%
YoY- -22.69%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,177,928 1,273,472 1,066,494 1,209,588 1,353,652 1,053,478 1,128,894 2.87%
PBT 10,188 31,833 10,754 9,952 12,388 58,276 12,144 -11.03%
Tax -3,268 -12,231 -2,817 -1,286 -2,608 -10,798 -4,722 -21.74%
NP 6,920 19,602 7,937 8,666 9,780 47,478 7,421 -4.54%
-
NP to SH 3,248 3,296 5,016 5,090 4,956 6,473 6,537 -37.24%
-
Tax Rate 32.08% 38.42% 26.19% 12.92% 21.05% 18.53% 38.88% -
Total Cost 1,171,008 1,253,870 1,058,557 1,200,922 1,343,872 1,006,000 1,121,473 2.92%
-
Net Worth 217,940 198,224 197,433 198,189 195,533 188,197 185,579 11.30%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 3,456 - -
Div Payout % - - - - - 53.40% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,940 198,224 197,433 198,189 195,533 188,197 185,579 11.30%
NOSH 232,000 211,282 205,573 200,393 190,615 172,816 170,836 22.60%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.59% 1.54% 0.74% 0.72% 0.72% 4.51% 0.66% -
ROE 1.49% 1.66% 2.54% 2.57% 2.53% 3.44% 3.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 507.73 602.74 518.79 603.61 710.15 609.59 660.81 -16.09%
EPS 1.40 1.56 2.44 2.54 2.60 3.75 3.83 -48.84%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.9394 0.9382 0.9604 0.989 1.0258 1.089 1.0863 -9.22%
Adjusted Per Share Value based on latest NOSH - 194,925
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 174.55 188.71 158.04 179.24 200.59 156.11 167.28 2.87%
EPS 0.48 0.49 0.74 0.75 0.73 0.96 0.97 -37.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.51 0.00 -
NAPS 0.323 0.2937 0.2926 0.2937 0.2897 0.2789 0.275 11.31%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.415 0.43 0.43 0.535 0.555 0.54 0.675 -
P/RPS 0.08 0.07 0.08 0.09 0.08 0.09 0.10 -13.81%
P/EPS 29.64 27.56 17.62 21.06 21.35 14.42 17.64 41.29%
EY 3.37 3.63 5.67 4.75 4.68 6.94 5.67 -29.28%
DY 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 0.44 0.46 0.45 0.54 0.54 0.50 0.62 -20.42%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 -
Price 0.37 0.415 0.435 0.345 0.545 0.56 0.61 -
P/RPS 0.07 0.07 0.08 0.06 0.08 0.09 0.09 -15.41%
P/EPS 26.43 26.60 17.83 13.58 20.96 14.95 15.94 40.04%
EY 3.78 3.76 5.61 7.36 4.77 6.69 6.27 -28.61%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.39 0.44 0.45 0.35 0.53 0.51 0.56 -21.41%

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