[BPURI] YoY 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- -138.29%
YoY- -129.68%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 170,045 300,003 210,690 473,601 206,807 326,583 326,858 -9.56%
PBT 11,722 11,713 11,126 23,767 49,168 4,508 6,831 8.66%
Tax -6,307 -6,446 -6,316 -10,118 -7,256 -4,119 -6,769 -1.08%
NP 5,415 5,267 4,810 13,649 41,912 389 62 98.93%
-
NP to SH 324 2,034 783 -466 1,570 268 753 -12.17%
-
Tax Rate 53.80% 55.03% 56.77% 42.57% 14.76% 91.37% 99.09% -
Total Cost 164,630 294,736 205,880 459,952 164,895 326,194 326,796 -10.01%
-
Net Worth 253,483 239,535 223,897 174,880 178,550 153,333 124,905 11.50%
Dividend
30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - 3,571 2,299 2,498 -
Div Payout % - - - - 227.45% 858.21% 331.75% -
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 253,483 239,535 223,897 174,880 178,550 153,333 124,905 11.50%
NOSH 382,039 267,160 243,870 186,400 178,550 153,333 124,905 18.77%
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 3.18% 1.76% 2.28% 2.88% 20.27% 0.12% 0.02% -
ROE 0.13% 0.85% 0.35% -0.27% 0.88% 0.17% 0.60% -
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 44.51 112.29 86.39 254.08 115.83 212.99 261.68 -23.85%
EPS 0.08 0.76 0.32 -0.25 0.88 0.17 0.61 -26.84%
DPS 0.00 0.00 0.00 0.00 2.00 1.50 2.00 -
NAPS 0.6635 0.8966 0.9181 0.9382 1.00 1.00 1.00 -6.11%
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 25.20 44.46 31.22 70.18 30.65 48.39 48.44 -9.56%
EPS 0.05 0.30 0.12 -0.07 0.23 0.04 0.11 -11.42%
DPS 0.00 0.00 0.00 0.00 0.53 0.34 0.37 -
NAPS 0.3756 0.355 0.3318 0.2591 0.2646 0.2272 0.1851 11.50%
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 0.39 0.30 0.50 0.17 0.47 0.34 0.31 3.59%
P/EPS 206.35 44.66 135.48 -172.00 61.41 411.94 134.36 6.82%
EY 0.48 2.24 0.74 -0.58 1.63 0.24 0.74 -6.44%
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 0.54 0.72 0.81 -16.04%
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 0.29 0.29 0.52 0.16 0.48 0.33 0.23 3.63%
P/EPS 153.29 43.34 140.16 -166.00 63.69 400.50 97.87 7.14%
EY 0.65 2.31 0.71 -0.60 1.57 0.25 1.02 -6.69%
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 0.56 0.70 0.59 -15.33%

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