[BPURI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 77.66%
YoY- 61.03%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 980,197 810,152 709,860 526,851 326,987 166,571 1,081,207 -6.34%
PBT 54,544 42,822 33,119 20,044 12,190 6,256 22,731 79.52%
Tax -21,595 -15,288 -13,737 -6,745 -2,296 -2,084 -10,713 59.77%
NP 32,949 27,534 19,382 13,299 9,894 4,172 12,018 96.24%
-
NP to SH 500 176 520 1,789 1,007 829 3,145 -70.75%
-
Tax Rate 39.59% 35.70% 41.48% 33.65% 18.84% 33.31% 47.13% -
Total Cost 947,248 782,618 690,478 513,552 317,093 162,399 1,069,189 -7.77%
-
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.85%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.85%
NOSH 382,039 382,039 382,039 293,876 288,410 267,160 267,160 27.01%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.36% 3.40% 2.73% 2.52% 3.03% 2.50% 1.11% -
ROE 0.20% 0.07% 0.23% 0.73% 0.43% 0.34% 1.31% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 256.57 212.06 215.00 180.41 118.66 62.35 404.70 -26.26%
EPS 0.16 0.06 0.18 0.64 0.37 0.31 1.20 -73.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 0.8966 -18.23%
Adjusted Per Share Value based on latest NOSH - 293,876
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 145.25 120.05 105.19 78.07 48.45 24.68 160.22 -6.34%
EPS 0.07 0.03 0.08 0.27 0.15 0.12 0.47 -72.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3756 0.3845 0.3324 0.3652 0.3487 0.3566 0.355 3.84%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.175 0.185 0.21 0.205 0.26 0.325 0.34 -
P/RPS 0.07 0.09 0.10 0.11 0.22 0.52 0.08 -8.53%
P/EPS 133.71 401.58 133.34 33.46 71.15 104.74 28.88 178.56%
EY 0.75 0.25 0.75 2.99 1.41 0.95 3.46 -64.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.31 0.24 0.30 0.36 0.38 -22.40%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.13 0.18 0.19 0.17 0.245 0.28 0.33 -
P/RPS 0.05 0.08 0.09 0.09 0.21 0.45 0.08 -26.96%
P/EPS 99.33 390.72 120.64 27.75 67.05 90.24 28.03 132.97%
EY 1.01 0.26 0.83 3.60 1.49 1.11 3.57 -57.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.27 0.28 0.20 0.29 0.31 0.37 -33.71%

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