[BPURI] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -12.39%
YoY- -49.08%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 980,197 1,081,207 1,050,297 1,273,472 1,053,478 1,053,707 1,280,062 -4.02%
PBT 54,544 22,731 26,763 31,833 58,276 13,649 16,404 20.30%
Tax -21,595 -10,713 -13,408 -12,231 -10,798 -7,830 -10,559 11.63%
NP 32,949 12,018 13,355 19,602 47,478 5,819 5,845 30.48%
-
NP to SH 500 3,145 1,070 3,296 6,473 5,232 5,110 -30.06%
-
Tax Rate 39.59% 47.13% 50.10% 38.42% 18.53% 57.37% 64.37% -
Total Cost 947,248 1,069,189 1,036,942 1,253,870 1,006,000 1,047,888 1,274,217 -4.46%
-
Net Worth 253,483 239,535 217,631 198,224 188,197 147,689 134,843 10.19%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 3,456 2,041 2,478 -
Div Payout % - - - - 53.40% 39.01% 48.50% -
Equity
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 253,483 239,535 217,631 198,224 188,197 147,689 134,843 10.19%
NOSH 382,039 267,160 237,045 211,282 172,816 136,069 123,925 18.91%
Ratio Analysis
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.36% 1.11% 1.27% 1.54% 4.51% 0.55% 0.46% -
ROE 0.20% 1.31% 0.49% 1.66% 3.44% 3.54% 3.79% -
Per Share
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 256.57 404.70 443.08 602.74 609.59 774.39 1,032.93 -19.29%
EPS 0.16 1.20 0.45 1.56 3.75 3.85 4.12 -39.33%
DPS 0.00 0.00 0.00 0.00 2.00 1.50 2.00 -
NAPS 0.6635 0.8966 0.9181 0.9382 1.089 1.0854 1.0881 -7.32%
Adjusted Per Share Value based on latest NOSH - 186,400
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 121.62 134.15 130.31 158.00 130.71 130.74 158.82 -4.02%
EPS 0.06 0.39 0.13 0.41 0.80 0.65 0.63 -30.35%
DPS 0.00 0.00 0.00 0.00 0.43 0.25 0.31 -
NAPS 0.3145 0.2972 0.27 0.2459 0.2335 0.1832 0.1673 10.20%
Price Multiplier on Financial Quarter End Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.175 0.34 0.435 0.43 0.54 0.72 0.81 -
P/RPS 0.07 0.08 0.10 0.07 0.09 0.09 0.08 -2.03%
P/EPS 133.71 28.88 96.37 27.56 14.42 18.73 19.64 34.33%
EY 0.75 3.46 1.04 3.63 6.94 5.34 5.09 -25.52%
DY 0.00 0.00 0.00 0.00 3.70 2.08 2.47 -
P/NAPS 0.26 0.38 0.47 0.46 0.50 0.66 0.74 -14.86%
Price Multiplier on Announcement Date
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.13 0.33 0.45 0.415 0.56 0.70 0.59 -
P/RPS 0.05 0.08 0.10 0.07 0.09 0.09 0.06 -2.76%
P/EPS 99.33 28.03 99.69 26.60 14.95 18.21 14.31 34.73%
EY 1.01 3.57 1.00 3.76 6.69 5.49 6.99 -25.74%
DY 0.00 0.00 0.00 0.00 3.57 2.14 3.39 -
P/NAPS 0.20 0.37 0.49 0.44 0.51 0.64 0.54 -14.17%

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