[BPURI] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -9.23%
YoY- 287.11%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 653,974 666,284 1,081,207 1,041,605 1,130,882 1,116,132 1,050,297 -27.14%
PBT 24,380 25,024 22,731 14,690 11,250 13,004 26,763 -6.04%
Tax -4,592 -8,336 -10,713 -5,689 -4,046 -4,524 -13,408 -51.14%
NP 19,788 16,688 12,018 9,001 7,204 8,480 13,355 30.06%
-
NP to SH 2,014 3,316 3,145 1,481 1,632 2,504 1,070 52.62%
-
Tax Rate 18.84% 33.31% 47.13% 38.73% 35.96% 34.79% 50.10% -
Total Cost 634,186 649,596 1,069,189 1,032,604 1,123,678 1,107,652 1,036,942 -28.01%
-
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 217,631 5.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 217,631 5.35%
NOSH 288,410 267,160 267,160 267,160 267,160 250,400 237,045 14.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.03% 2.50% 1.11% 0.86% 0.64% 0.76% 1.27% -
ROE 0.86% 1.38% 1.31% 0.63% 0.71% 1.11% 0.49% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 237.32 249.39 404.70 389.88 430.57 445.74 443.08 -34.12%
EPS 0.74 1.24 1.20 0.56 0.64 1.00 0.45 39.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8539 0.9007 0.8966 0.887 0.8749 0.9003 0.9181 -4.73%
Adjusted Per Share Value based on latest NOSH - 267,160
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 96.91 98.73 160.22 154.35 167.58 165.39 155.64 -27.14%
EPS 0.30 0.49 0.47 0.22 0.24 0.37 0.16 52.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3487 0.3566 0.355 0.3512 0.3405 0.3341 0.3225 5.36%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.26 0.325 0.34 0.355 0.405 0.44 0.435 -
P/RPS 0.11 0.13 0.08 0.09 0.09 0.10 0.10 6.57%
P/EPS 35.58 26.18 28.88 64.02 65.18 44.00 96.37 -48.62%
EY 2.81 3.82 3.46 1.56 1.53 2.27 1.04 94.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.36 0.38 0.40 0.46 0.49 0.47 -25.92%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.245 0.28 0.33 0.35 0.345 0.41 0.45 -
P/RPS 0.10 0.11 0.08 0.09 0.08 0.09 0.10 0.00%
P/EPS 33.52 22.56 28.03 63.12 55.52 41.00 99.69 -51.74%
EY 2.98 4.43 3.57 1.58 1.80 2.44 1.00 107.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.37 0.39 0.39 0.46 0.49 -29.57%

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