[BPURI] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -12.51%
YoY- 6.99%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 709,860 1,015,234 1,220,211 1,114,848 1,067,218 1,223,820 1,173,608 -7.43%
PBT 33,119 20,198 43,190 56,726 14,069 15,015 25,947 3.82%
Tax -13,737 -11,495 -16,341 -9,513 -7,683 -10,072 -20,919 -6.25%
NP 19,382 8,703 26,849 47,213 6,386 4,943 5,028 23.04%
-
NP to SH 520 145 2,542 5,726 5,352 4,057 4,271 -27.64%
-
Tax Rate 41.48% 56.91% 37.84% 16.77% 54.61% 67.08% 80.62% -
Total Cost 690,478 1,006,531 1,193,362 1,067,635 1,060,832 1,218,877 1,168,580 -7.76%
-
Net Worth 224,315 229,788 216,179 192,781 188,762 141,479 134,441 8.18%
Dividend
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 3,571 2,299 2,498 2,336 -
Div Payout % - - - 62.36% 42.97% 61.58% 54.70% -
Equity
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 224,315 229,788 216,179 192,781 188,762 141,479 134,441 8.18%
NOSH 382,039 267,160 231,282 194,925 172,764 127,920 123,352 18.97%
Ratio Analysis
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.73% 0.86% 2.20% 4.23% 0.60% 0.40% 0.43% -
ROE 0.23% 0.06% 1.18% 2.97% 2.84% 2.87% 3.18% -
Per Share
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 215.00 386.54 527.59 571.94 617.73 956.71 951.43 -20.43%
EPS 0.16 0.06 1.10 2.94 3.10 3.17 3.46 -37.64%
DPS 0.00 0.00 0.00 1.83 1.33 1.95 1.89 -
NAPS 0.6794 0.8749 0.9347 0.989 1.0926 1.106 1.0899 -7.00%
Adjusted Per Share Value based on latest NOSH - 194,925
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 88.07 125.96 151.40 138.32 132.41 151.84 145.61 -7.43%
EPS 0.06 0.02 0.32 0.71 0.66 0.50 0.53 -28.45%
DPS 0.00 0.00 0.00 0.44 0.29 0.31 0.29 -
NAPS 0.2783 0.2851 0.2682 0.2392 0.2342 0.1755 0.1668 8.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.21 0.405 0.37 0.535 0.67 0.685 0.87 -
P/RPS 0.10 0.10 0.07 0.09 0.11 0.07 0.09 1.63%
P/EPS 133.34 733.60 33.66 18.21 21.63 21.60 25.13 29.23%
EY 0.75 0.14 2.97 5.49 4.62 4.63 3.98 -22.62%
DY 0.00 0.00 0.00 3.42 1.99 2.85 2.18 -
P/NAPS 0.31 0.46 0.40 0.54 0.61 0.62 0.80 -13.55%
Price Multiplier on Announcement Date
31/12/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/02/19 29/08/17 30/08/16 26/08/15 26/08/14 26/08/13 30/08/12 -
Price 0.19 0.345 0.38 0.345 0.665 0.70 0.83 -
P/RPS 0.09 0.09 0.07 0.06 0.11 0.07 0.09 0.00%
P/EPS 120.64 624.92 34.57 11.74 21.47 22.07 23.97 28.19%
EY 0.83 0.16 2.89 8.51 4.66 4.53 4.17 -21.97%
DY 0.00 0.00 0.00 5.31 2.00 2.79 2.28 -
P/NAPS 0.28 0.39 0.41 0.35 0.61 0.63 0.76 -14.22%

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