[BPURI] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -21.08%
YoY- 6.17%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 473,601 195,077 266,381 338,413 206,807 303,247 272,606 44.37%
PBT 23,767 3,090 1,879 3,097 49,168 2,582 1,953 426.66%
Tax -10,118 -1,470 9 -652 -7,256 -1,614 -558 586.56%
NP 13,649 1,620 1,888 2,445 41,912 968 1,395 355.56%
-
NP to SH -466 1,217 1,306 1,239 1,570 1,611 2,125 -
-
Tax Rate 42.57% 47.57% -0.48% 21.05% 14.76% 62.51% 28.57% -
Total Cost 459,952 193,457 264,493 335,968 164,895 302,279 271,211 42.07%
-
Net Worth 174,880 182,626 192,781 195,533 178,550 192,310 188,762 -4.95%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - 3,571 - - -
Div Payout % - - - - 227.45% - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 174,880 182,626 192,781 195,533 178,550 192,310 188,762 -4.95%
NOSH 186,400 190,156 194,925 190,615 178,550 177,032 172,764 5.18%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.88% 0.83% 0.71% 0.72% 20.27% 0.32% 0.51% -
ROE -0.27% 0.67% 0.68% 0.63% 0.88% 0.84% 1.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 254.08 102.59 136.66 177.54 115.83 171.29 157.79 37.26%
EPS -0.25 0.64 0.67 0.65 0.88 0.91 1.23 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.9382 0.9604 0.989 1.0258 1.00 1.0863 1.0926 -9.63%
Adjusted Per Share Value based on latest NOSH - 190,615
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 70.18 28.91 39.47 50.15 30.65 44.94 40.40 44.36%
EPS -0.07 0.18 0.19 0.18 0.23 0.24 0.31 -
DPS 0.00 0.00 0.00 0.00 0.53 0.00 0.00 -
NAPS 0.2591 0.2706 0.2857 0.2897 0.2646 0.285 0.2797 -4.95%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.43 0.43 0.535 0.555 0.54 0.675 0.67 -
P/RPS 0.17 0.42 0.39 0.31 0.47 0.39 0.42 -45.19%
P/EPS -172.00 67.19 79.85 85.38 61.41 74.18 54.47 -
EY -0.58 1.49 1.25 1.17 1.63 1.35 1.84 -
DY 0.00 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 0.46 0.45 0.54 0.54 0.54 0.62 0.61 -17.10%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 26/08/14 -
Price 0.415 0.435 0.345 0.545 0.56 0.61 0.665 -
P/RPS 0.16 0.42 0.25 0.31 0.48 0.36 0.42 -47.35%
P/EPS -166.00 67.97 51.49 83.85 63.69 67.03 54.07 -
EY -0.60 1.47 1.94 1.19 1.57 1.49 1.85 -
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.44 0.45 0.35 0.53 0.56 0.56 0.61 -19.52%

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