[BPURI] QoQ Cumulative 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- 36.15%
YoY- 287.11%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 326,987 166,571 1,081,207 781,204 565,441 279,033 1,050,297 -54.16%
PBT 12,190 6,256 22,731 11,018 5,625 3,251 26,763 -40.88%
Tax -2,296 -2,084 -10,713 -4,267 -2,023 -1,131 -13,408 -69.26%
NP 9,894 4,172 12,018 6,751 3,602 2,120 13,355 -18.16%
-
NP to SH 1,007 829 3,145 1,111 816 626 1,070 -3.97%
-
Tax Rate 18.84% 33.31% 47.13% 38.73% 35.96% 34.79% 50.10% -
Total Cost 317,093 162,399 1,069,189 774,453 561,839 276,913 1,036,942 -54.70%
-
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 0.43% 0.34% 1.31% 0.47% 0.36% 0.28% 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 118.66 62.35 404.70 292.41 215.29 111.43 443.08 -58.55%
EPS 0.37 0.31 1.20 0.42 0.32 0.25 0.45 -12.26%
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 48.45 24.68 160.22 115.76 83.79 41.35 155.64 -54.16%
EPS 0.15 0.12 0.47 0.16 0.12 0.09 0.16 -4.22%
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 0.22 0.52 0.08 0.12 0.19 0.39 0.10 69.39%
P/EPS 71.15 104.74 28.88 85.37 130.36 176.00 96.37 -18.35%
EY 1.41 0.95 3.46 1.17 0.77 0.57 1.04 22.56%
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 0.21 0.45 0.08 0.12 0.16 0.37 0.10 64.21%
P/EPS 67.05 90.24 28.03 84.16 111.05 164.00 99.69 -23.29%
EY 1.49 1.11 3.57 1.19 0.90 0.61 1.00 30.54%
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