[BPURI] QoQ Annualized Quarter Result on 31-Mar-2018

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018
Profit Trend
QoQ- 5.44%
YoY- 32.43%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 709,860 702,468 653,974 666,284 1,081,207 1,041,605 1,130,882 -26.62%
PBT 33,119 26,725 24,380 25,024 22,731 14,690 11,250 105.00%
Tax -13,737 -8,993 -4,592 -8,336 -10,713 -5,689 -4,046 125.39%
NP 19,382 17,732 19,788 16,688 12,018 9,001 7,204 93.09%
-
NP to SH 520 2,385 2,014 3,316 3,145 1,481 1,632 -53.25%
-
Tax Rate 41.48% 33.65% 18.84% 33.31% 47.13% 38.73% 35.96% -
Total Cost 690,478 684,736 634,186 649,596 1,069,189 1,032,604 1,123,678 -27.65%
-
Net Worth 224,315 246,448 235,309 240,631 239,535 236,971 229,788 -1.58%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 224,315 246,448 235,309 240,631 239,535 236,971 229,788 -1.58%
NOSH 382,039 293,876 288,410 267,160 267,160 267,160 267,160 26.84%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.73% 2.52% 3.03% 2.50% 1.11% 0.86% 0.64% -
ROE 0.23% 0.97% 0.86% 1.38% 1.31% 0.63% 0.71% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 215.00 240.54 237.32 249.39 404.70 389.88 430.57 -36.97%
EPS 0.18 0.85 0.74 1.24 1.20 0.56 0.64 -56.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6794 0.8439 0.8539 0.9007 0.8966 0.887 0.8749 -15.47%
Adjusted Per Share Value based on latest NOSH - 267,160
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.07 87.16 81.14 82.67 134.15 129.24 140.31 -26.62%
EPS 0.06 0.30 0.25 0.41 0.39 0.18 0.20 -55.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2783 0.3058 0.292 0.2986 0.2972 0.294 0.2851 -1.59%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.21 0.205 0.26 0.325 0.34 0.355 0.405 -
P/RPS 0.10 0.09 0.11 0.13 0.08 0.09 0.09 7.25%
P/EPS 133.34 25.10 35.58 26.18 28.88 64.02 65.18 60.94%
EY 0.75 3.98 2.81 3.82 3.46 1.56 1.53 -37.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.24 0.30 0.36 0.38 0.40 0.46 -23.07%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 -
Price 0.19 0.17 0.245 0.28 0.33 0.35 0.345 -
P/RPS 0.09 0.07 0.10 0.11 0.08 0.09 0.08 8.14%
P/EPS 120.64 20.81 33.52 22.56 28.03 63.12 55.52 67.52%
EY 0.83 4.80 2.98 4.43 3.57 1.58 1.80 -40.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.20 0.29 0.31 0.37 0.39 0.39 -19.77%

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