[BPURI] QoQ Quarter Result on 30-Sep-2015 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -6.81%
YoY- -24.46%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 302,584 294,482 473,601 195,077 266,381 338,413 206,807 28.91%
PBT 9,881 2,547 23,767 3,090 1,879 3,097 49,168 -65.72%
Tax -3,300 -817 -10,118 -1,470 9 -652 -7,256 -40.88%
NP 6,581 1,730 13,649 1,620 1,888 2,445 41,912 -70.92%
-
NP to SH 902 812 -466 1,217 1,306 1,239 1,570 -30.91%
-
Tax Rate 33.40% 32.08% 42.57% 47.57% -0.48% 21.05% 14.76% -
Total Cost 296,003 292,752 459,952 193,457 264,493 335,968 164,895 47.75%
-
Net Worth 216,179 217,940 174,880 182,626 192,781 195,533 178,550 13.61%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - 3,571 -
Div Payout % - - - - - - 227.45% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 216,179 217,940 174,880 182,626 192,781 195,533 178,550 13.61%
NOSH 231,282 232,000 186,400 190,156 194,925 190,615 178,550 18.84%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 2.17% 0.59% 2.88% 0.83% 0.71% 0.72% 20.27% -
ROE 0.42% 0.37% -0.27% 0.67% 0.68% 0.63% 0.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 130.83 126.93 254.08 102.59 136.66 177.54 115.83 8.46%
EPS 0.39 0.35 -0.25 0.64 0.67 0.65 0.88 -41.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9347 0.9394 0.9382 0.9604 0.989 1.0258 1.00 -4.40%
Adjusted Per Share Value based on latest NOSH - 190,156
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 37.54 36.54 58.76 24.20 33.05 41.99 25.66 28.90%
EPS 0.11 0.10 -0.06 0.15 0.16 0.15 0.19 -30.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.2682 0.2704 0.217 0.2266 0.2392 0.2426 0.2215 13.61%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.37 0.415 0.43 0.43 0.535 0.555 0.54 -
P/RPS 0.28 0.33 0.17 0.42 0.39 0.31 0.47 -29.22%
P/EPS 94.87 118.57 -172.00 67.19 79.85 85.38 61.41 33.67%
EY 1.05 0.84 -0.58 1.49 1.25 1.17 1.63 -25.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.40 0.44 0.46 0.45 0.54 0.54 0.54 -18.14%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 -
Price 0.38 0.37 0.415 0.435 0.345 0.545 0.56 -
P/RPS 0.29 0.29 0.16 0.42 0.25 0.31 0.48 -28.55%
P/EPS 97.44 105.71 -166.00 67.97 51.49 83.85 63.69 32.80%
EY 1.03 0.95 -0.60 1.47 1.94 1.19 1.57 -24.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.41 0.39 0.44 0.45 0.35 0.53 0.56 -18.78%

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