[BPURI] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -34.82%
YoY- -52.39%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 666,284 1,081,207 1,041,605 1,130,882 1,116,132 1,050,297 1,119,476 -29.26%
PBT 25,024 22,731 14,690 11,250 13,004 26,763 20,849 12.95%
Tax -8,336 -10,713 -5,689 -4,046 -4,524 -13,408 -9,456 -8.06%
NP 16,688 12,018 9,001 7,204 8,480 13,355 11,393 29.00%
-
NP to SH 3,316 3,145 1,481 1,632 2,504 1,070 382 322.93%
-
Tax Rate 33.31% 47.13% 38.73% 35.96% 34.79% 50.10% 45.35% -
Total Cost 649,596 1,069,189 1,032,604 1,123,678 1,107,652 1,036,942 1,108,082 -29.97%
-
Net Worth 240,631 239,535 236,971 229,788 225,435 217,631 215,294 7.70%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 240,631 239,535 236,971 229,788 225,435 217,631 215,294 7.70%
NOSH 267,160 267,160 267,160 267,160 250,400 237,045 242,874 6.56%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.50% 1.11% 0.86% 0.64% 0.76% 1.27% 1.02% -
ROE 1.38% 1.31% 0.63% 0.71% 1.11% 0.49% 0.18% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 249.39 404.70 389.88 430.57 445.74 443.08 477.34 -35.15%
EPS 1.24 1.20 0.56 0.64 1.00 0.45 0.16 292.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9007 0.8966 0.887 0.8749 0.9003 0.9181 0.918 -1.26%
Adjusted Per Share Value based on latest NOSH - 267,160
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 82.67 134.15 129.24 140.31 138.48 130.31 138.90 -29.26%
EPS 0.41 0.39 0.18 0.20 0.31 0.13 0.05 307.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.2972 0.294 0.2851 0.2797 0.27 0.2671 7.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.325 0.34 0.355 0.405 0.44 0.435 0.415 -
P/RPS 0.13 0.08 0.09 0.09 0.10 0.10 0.09 27.80%
P/EPS 26.18 28.88 64.02 65.18 44.00 96.37 254.34 -78.06%
EY 3.82 3.46 1.56 1.53 2.27 1.04 0.39 358.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.40 0.46 0.49 0.47 0.45 -13.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.28 0.33 0.35 0.345 0.41 0.45 0.405 -
P/RPS 0.11 0.08 0.09 0.08 0.09 0.10 0.08 23.67%
P/EPS 22.56 28.03 63.12 55.52 41.00 99.69 248.21 -79.81%
EY 4.43 3.57 1.58 1.80 2.44 1.00 0.40 397.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.39 0.39 0.46 0.49 0.44 -20.83%

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