[BPURI] QoQ TTM 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- -6.88%
YoY- 3.11%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,220,211 1,184,008 1,227,939 1,006,678 1,114,848 1,121,073 1,053,478 10.30%
PBT 43,190 35,188 35,738 57,234 56,726 56,800 58,276 -18.11%
Tax -16,341 -13,032 -12,867 -9,369 -9,513 -10,080 -10,798 31.84%
NP 26,849 22,156 22,871 47,865 47,213 46,720 47,478 -31.63%
-
NP to SH 2,542 2,946 3,373 5,332 5,726 6,545 6,473 -46.40%
-
Tax Rate 37.84% 37.04% 36.00% 16.37% 16.77% 17.75% 18.53% -
Total Cost 1,193,362 1,161,852 1,205,068 958,813 1,067,635 1,074,353 1,006,000 12.07%
-
Net Worth 216,179 217,940 174,880 182,626 192,781 190,615 178,550 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 3,571 3,571 3,571 -
Div Payout % - - - 66.97% 62.36% 54.56% 55.17% -
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 216,179 217,940 174,880 182,626 192,781 190,615 178,550 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 2.20% 1.87% 1.86% 4.75% 4.23% 4.17% 4.51% -
ROE 1.18% 1.35% 1.93% 2.92% 2.97% 3.43% 3.63% -
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 527.59 510.35 658.77 529.40 571.94 588.13 590.02 -7.19%
EPS 1.10 1.27 1.81 2.80 2.94 3.43 3.63 -54.91%
DPS 0.00 0.00 0.00 1.88 1.83 1.87 2.00 -
NAPS 0.9347 0.9394 0.9382 0.9604 0.989 1.00 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 180.82 175.45 181.96 149.17 165.20 166.12 156.11 10.30%
EPS 0.38 0.44 0.50 0.79 0.85 0.97 0.96 -46.11%
DPS 0.00 0.00 0.00 0.53 0.53 0.53 0.53 -
NAPS 0.3203 0.323 0.2591 0.2706 0.2857 0.2825 0.2646 13.59%
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 0.07 0.08 0.07 0.08 0.09 0.09 0.09 -15.43%
P/EPS 33.66 32.68 23.76 15.34 18.21 16.16 14.90 72.25%
EY 2.97 3.06 4.21 6.52 5.49 6.19 6.71 -41.94%
DY 0.00 0.00 0.00 4.37 3.42 3.38 3.70 -
P/NAPS 0.40 0.44 0.46 0.45 0.54 0.56 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 0.07 0.07 0.06 0.08 0.06 0.09 0.09 -15.43%
P/EPS 34.57 29.14 22.93 15.51 11.74 15.87 15.45 71.15%
EY 2.89 3.43 4.36 6.45 8.51 6.30 6.47 -41.59%
DY 0.00 0.00 0.00 4.32 5.31 3.44 3.57 -
P/NAPS 0.41 0.39 0.44 0.45 0.35 0.55 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