[BPURI] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -225.58%
YoY- -119.5%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 487,669 542,896 653,210 643,581 709,860 826,854 842,753 -30.48%
PBT 34,321 40,846 42,354 36,566 33,119 31,757 29,296 11.09%
Tax -11,372 -17,075 -19,299 -13,204 -13,737 -13,191 -10,986 2.32%
NP 22,949 23,771 23,055 23,362 19,382 18,566 18,310 16.19%
-
NP to SH 595 -826 -507 -653 520 3,823 3,336 -68.21%
-
Tax Rate 33.13% 41.80% 45.57% 36.11% 41.48% 41.54% 37.50% -
Total Cost 464,720 519,125 630,155 620,219 690,478 808,288 824,443 -31.69%
-
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.48%
NOSH 764,079 382,039 382,039 382,039 382,039 293,876 288,410 91.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.71% 4.38% 3.53% 3.63% 2.73% 2.25% 2.17% -
ROE 0.41% -0.33% -0.20% -0.25% 0.23% 1.55% 1.42% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 126.26 142.10 170.98 168.46 215.00 283.14 305.82 -44.46%
EPS 0.15 -0.22 -0.13 -0.17 0.16 1.31 1.21 -75.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.06%
Adjusted Per Share Value based on latest NOSH - 382,039
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 60.51 67.36 81.05 79.85 88.07 102.59 104.56 -30.48%
EPS 0.07 -0.10 -0.06 -0.08 0.06 0.47 0.41 -69.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.3152 0.3145 0.3219 0.2783 0.3058 0.292 -27.50%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.085 0.13 0.175 0.185 0.21 0.205 0.26 -
P/RPS 0.07 0.09 0.10 0.11 0.10 0.07 0.09 -15.38%
P/EPS 55.18 -60.13 -131.87 -108.23 133.34 15.66 21.48 87.24%
EY 1.81 -1.66 -0.76 -0.92 0.75 6.39 4.66 -46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.08 0.09 0.13 0.18 0.19 0.17 0.245 -
P/RPS 0.06 0.06 0.08 0.11 0.09 0.06 0.08 -17.40%
P/EPS 51.93 -41.63 -97.96 -105.31 120.64 12.99 20.24 87.09%
EY 1.93 -2.40 -1.02 -0.95 0.83 7.70 4.94 -46.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31%

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