[BPURI] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -104.01%
YoY- -101.91%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,015,234 1,034,848 1,050,297 1,267,675 1,220,211 1,184,008 1,227,939 -11.92%
PBT 20,198 27,467 26,763 43,309 43,190 35,188 35,738 -31.66%
Tax -11,495 -13,722 -13,408 -17,846 -16,341 -13,032 -12,867 -7.24%
NP 8,703 13,745 13,355 25,463 26,849 22,156 22,871 -47.51%
-
NP to SH 145 884 1,070 -102 2,542 2,946 3,373 -87.75%
-
Tax Rate 56.91% 49.96% 50.10% 41.21% 37.84% 37.04% 36.00% -
Total Cost 1,006,531 1,021,103 1,036,942 1,242,212 1,193,362 1,161,852 1,205,068 -11.31%
-
Net Worth 229,788 225,435 223,897 215,294 216,179 217,940 174,880 19.98%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 229,788 225,435 223,897 215,294 216,179 217,940 174,880 19.98%
NOSH 267,160 250,400 243,870 234,526 231,282 232,000 186,400 27.14%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.86% 1.33% 1.27% 2.01% 2.20% 1.87% 1.86% -
ROE 0.06% 0.39% 0.48% -0.05% 1.18% 1.35% 1.93% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 386.54 413.28 430.68 540.53 527.59 510.35 658.77 -29.93%
EPS 0.06 0.35 0.44 -0.04 1.10 1.27 1.81 -89.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8749 0.9003 0.9181 0.918 0.9347 0.9394 0.9382 -4.55%
Adjusted Per Share Value based on latest NOSH - 242,874
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 150.44 153.35 155.64 187.85 180.82 175.45 181.96 -11.92%
EPS 0.02 0.13 0.16 -0.02 0.38 0.44 0.50 -88.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3405 0.3341 0.3318 0.319 0.3203 0.323 0.2591 19.99%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.405 0.44 0.435 0.415 0.37 0.415 0.43 -
P/RPS 0.10 0.11 0.10 0.08 0.07 0.08 0.07 26.87%
P/EPS 733.60 124.63 99.14 -954.20 33.66 32.68 23.76 886.24%
EY 0.14 0.80 1.01 -0.10 2.97 3.06 4.21 -89.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.49 0.47 0.45 0.40 0.44 0.46 0.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 -
Price 0.345 0.41 0.45 0.405 0.38 0.37 0.415 -
P/RPS 0.09 0.10 0.10 0.07 0.07 0.07 0.06 31.06%
P/EPS 624.92 116.14 102.56 -931.21 34.57 29.14 22.93 807.44%
EY 0.16 0.86 0.98 -0.11 2.89 3.43 4.36 -88.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.49 0.44 0.41 0.39 0.44 -7.73%

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