[BPURI] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 1149.02%
YoY- -68.28%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 988,456 1,015,234 1,034,848 1,050,297 1,267,675 1,220,211 1,184,008 -11.32%
PBT 22,382 20,198 27,467 26,763 43,309 43,190 35,188 -26.01%
Tax -10,764 -11,495 -13,722 -13,408 -17,846 -16,341 -13,032 -11.95%
NP 11,618 8,703 13,745 13,355 25,463 26,849 22,156 -34.94%
-
NP to SH 1,867 145 884 1,070 -102 2,542 2,946 -26.19%
-
Tax Rate 48.09% 56.91% 49.96% 50.10% 41.21% 37.84% 37.04% -
Total Cost 976,838 1,006,531 1,021,103 1,036,942 1,242,212 1,193,362 1,161,852 -10.91%
-
Net Worth 236,971 229,788 225,435 223,897 215,294 216,179 217,940 5.73%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 236,971 229,788 225,435 223,897 215,294 216,179 217,940 5.73%
NOSH 267,160 267,160 250,400 243,870 234,526 231,282 232,000 9.85%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.18% 0.86% 1.33% 1.27% 2.01% 2.20% 1.87% -
ROE 0.79% 0.06% 0.39% 0.48% -0.05% 1.18% 1.35% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 369.99 386.54 413.28 430.68 540.53 527.59 510.35 -19.28%
EPS 0.70 0.06 0.35 0.44 -0.04 1.10 1.27 -32.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.887 0.8749 0.9003 0.9181 0.918 0.9347 0.9394 -3.75%
Adjusted Per Share Value based on latest NOSH - 243,870
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 146.47 150.44 153.35 155.64 187.85 180.82 175.45 -11.32%
EPS 0.28 0.02 0.13 0.16 -0.02 0.38 0.44 -25.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3512 0.3405 0.3341 0.3318 0.319 0.3203 0.323 5.73%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.355 0.405 0.44 0.435 0.415 0.37 0.415 -
P/RPS 0.10 0.10 0.11 0.10 0.08 0.07 0.08 16.02%
P/EPS 50.80 733.60 124.63 99.14 -954.20 33.66 32.68 34.15%
EY 1.97 0.14 0.80 1.01 -0.10 2.97 3.06 -25.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.49 0.47 0.45 0.40 0.44 -6.15%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 -
Price 0.35 0.345 0.41 0.45 0.405 0.38 0.37 -
P/RPS 0.09 0.09 0.10 0.10 0.07 0.07 0.07 18.22%
P/EPS 50.08 624.92 116.14 102.56 -931.21 34.57 29.14 43.43%
EY 2.00 0.16 0.86 0.98 -0.11 2.89 3.43 -30.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.39 0.46 0.49 0.44 0.41 0.39 0.00%

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