[BPURI] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -78.2%
YoY- -83.47%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 358,200 980,197 694,416 709,860 702,468 653,974 666,284 -33.85%
PBT 25,384 54,544 36,704 33,119 26,725 24,380 25,024 0.95%
Tax -8,900 -21,595 -13,104 -13,737 -8,993 -4,592 -8,336 4.45%
NP 16,484 32,949 23,600 19,382 17,732 19,788 16,688 -0.81%
-
NP to SH 1,852 500 150 520 2,385 2,014 3,316 -32.15%
-
Tax Rate 35.06% 39.59% 35.70% 41.48% 33.65% 18.84% 33.31% -
Total Cost 341,716 947,248 670,815 690,478 684,736 634,186 649,596 -34.80%
-
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
NOSH 382,039 382,039 382,039 382,039 293,876 288,410 267,160 26.90%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.60% 3.36% 3.40% 2.73% 2.52% 3.03% 2.50% -
ROE 0.73% 0.20% 0.06% 0.23% 0.97% 0.86% 1.38% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 93.76 256.57 181.77 215.00 240.54 237.32 249.39 -47.87%
EPS 0.48 0.16 0.05 0.18 0.85 0.74 1.24 -46.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 -18.30%
Adjusted Per Share Value based on latest NOSH - 382,039
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 44.44 121.62 86.16 88.07 87.16 81.14 82.67 -33.86%
EPS 0.23 0.06 0.02 0.06 0.30 0.25 0.41 -31.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3152 0.3145 0.3219 0.2783 0.3058 0.292 0.2986 3.66%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.13 0.175 0.185 0.21 0.205 0.26 0.325 -
P/RPS 0.14 0.07 0.10 0.10 0.09 0.11 0.13 5.05%
P/EPS 26.82 133.71 468.51 133.34 25.10 35.58 26.18 1.62%
EY 3.73 0.75 0.21 0.75 3.98 2.81 3.82 -1.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.27 0.31 0.24 0.30 0.36 -32.39%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 -
Price 0.09 0.13 0.18 0.19 0.17 0.245 0.28 -
P/RPS 0.10 0.05 0.10 0.09 0.07 0.10 0.11 -6.15%
P/EPS 18.57 99.33 455.84 120.64 20.81 33.52 22.56 -12.15%
EY 5.39 1.01 0.22 0.83 4.80 2.98 4.43 13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.20 0.27 0.28 0.20 0.29 0.31 -41.10%

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