[BPURI] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 134.02%
YoY- -22.91%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,081,207 1,041,605 1,130,882 1,116,132 1,050,297 1,119,476 1,194,132 -6.39%
PBT 22,731 14,690 11,250 13,004 26,763 20,849 24,856 -5.76%
Tax -10,713 -5,689 -4,046 -4,524 -13,408 -9,456 -8,234 19.12%
NP 12,018 9,001 7,204 8,480 13,355 11,393 16,622 -19.39%
-
NP to SH 3,145 1,481 1,632 2,504 1,070 382 3,428 -5.56%
-
Tax Rate 47.13% 38.73% 35.96% 34.79% 50.10% 45.35% 33.13% -
Total Cost 1,069,189 1,032,604 1,123,678 1,107,652 1,036,942 1,108,082 1,177,510 -6.21%
-
Net Worth 239,535 236,971 229,788 225,435 217,631 215,294 219,462 5.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 239,535 236,971 229,788 225,435 217,631 215,294 219,462 5.99%
NOSH 267,160 267,160 267,160 250,400 237,045 242,874 234,794 8.96%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 1.11% 0.86% 0.64% 0.76% 1.27% 1.02% 1.39% -
ROE 1.31% 0.63% 0.71% 1.11% 0.49% 0.18% 1.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 404.70 389.88 430.57 445.74 443.08 477.34 508.59 -14.09%
EPS 1.20 0.56 0.64 1.00 0.45 0.16 1.46 -12.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8966 0.887 0.8749 0.9003 0.9181 0.918 0.9347 -2.72%
Adjusted Per Share Value based on latest NOSH - 250,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 134.15 129.24 140.31 138.48 130.31 138.90 148.16 -6.39%
EPS 0.39 0.18 0.20 0.31 0.13 0.05 0.43 -6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2972 0.294 0.2851 0.2797 0.27 0.2671 0.2723 5.98%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.34 0.355 0.405 0.44 0.435 0.415 0.37 -
P/RPS 0.08 0.09 0.09 0.10 0.10 0.09 0.07 9.28%
P/EPS 28.88 64.02 65.18 44.00 96.37 254.34 25.34 9.08%
EY 3.46 1.56 1.53 2.27 1.04 0.39 3.95 -8.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.46 0.49 0.47 0.45 0.40 -3.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.33 0.35 0.345 0.41 0.45 0.405 0.38 -
P/RPS 0.08 0.09 0.08 0.09 0.10 0.08 0.07 9.28%
P/EPS 28.03 63.12 55.52 41.00 99.69 248.21 26.03 5.04%
EY 3.57 1.58 1.80 2.44 1.00 0.40 3.84 -4.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.39 0.39 0.46 0.49 0.44 0.41 -6.59%

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