[BPURI] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -83.6%
YoY- -94.3%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 968,745 1,081,207 988,456 1,015,234 1,034,848 1,050,297 1,267,675 -16.42%
PBT 25,736 22,731 22,382 20,198 27,467 26,763 43,309 -29.34%
Tax -11,666 -10,713 -10,764 -11,495 -13,722 -13,408 -17,846 -24.69%
NP 14,070 12,018 11,618 8,703 13,745 13,355 25,463 -32.68%
-
NP to SH 3,348 3,145 1,867 145 884 1,070 -102 -
-
Tax Rate 45.33% 47.13% 48.09% 56.91% 49.96% 50.10% 41.21% -
Total Cost 954,675 1,069,189 976,838 1,006,531 1,021,103 1,036,942 1,242,212 -16.11%
-
Net Worth 240,631 239,535 236,971 229,788 225,435 223,897 215,294 7.70%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 240,631 239,535 236,971 229,788 225,435 223,897 215,294 7.70%
NOSH 267,160 267,160 267,160 267,160 250,400 243,870 234,526 9.08%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.45% 1.11% 1.18% 0.86% 1.33% 1.27% 2.01% -
ROE 1.39% 1.31% 0.79% 0.06% 0.39% 0.48% -0.05% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 362.61 404.70 369.99 386.54 413.28 430.68 540.53 -23.38%
EPS 1.25 1.18 0.70 0.06 0.35 0.44 -0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9007 0.8966 0.887 0.8749 0.9003 0.9181 0.918 -1.26%
Adjusted Per Share Value based on latest NOSH - 267,160
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 120.20 134.15 122.64 125.96 128.40 130.31 157.28 -16.42%
EPS 0.42 0.39 0.23 0.02 0.11 0.13 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.2972 0.294 0.2851 0.2797 0.2778 0.2671 7.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.325 0.34 0.355 0.405 0.44 0.435 0.415 -
P/RPS 0.09 0.08 0.10 0.10 0.11 0.10 0.08 8.17%
P/EPS 25.93 28.88 50.80 733.60 124.63 99.14 -954.20 -
EY 3.86 3.46 1.97 0.14 0.80 1.01 -0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.40 0.46 0.49 0.47 0.45 -13.83%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.28 0.33 0.35 0.345 0.41 0.45 0.405 -
P/RPS 0.08 0.08 0.09 0.09 0.10 0.10 0.07 9.31%
P/EPS 22.34 28.03 50.08 624.92 116.14 102.56 -931.21 -
EY 4.48 3.57 2.00 0.16 0.86 0.98 -0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.37 0.39 0.39 0.46 0.49 0.44 -20.83%

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