[BPURI] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 14.6%
YoY- 104.77%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 204,325 377,306 542,896 826,854 1,034,848 1,184,008 1,121,073 -23.01%
PBT -64,306 -8 40,846 31,757 27,467 35,188 56,800 -
Tax -663 -13,983 -17,075 -13,191 -13,722 -13,032 -10,080 -34.18%
NP -64,969 -13,991 23,771 18,566 13,745 22,156 46,720 -
-
NP to SH -63,149 -28,265 -826 3,823 884 2,946 6,545 -
-
Tax Rate - - 41.80% 41.54% 49.96% 37.04% 17.75% -
Total Cost 269,294 391,297 519,125 808,288 1,021,103 1,161,852 1,074,353 -19.15%
-
Net Worth 215,573 251,374 254,018 246,448 225,435 217,940 190,615 1.90%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 3,571 -
Div Payout % - - - - - - 54.56% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 215,573 251,374 254,018 246,448 225,435 217,940 190,615 1.90%
NOSH 1,458,545 853,867 382,039 293,876 250,400 232,000 190,615 36.71%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -31.80% -3.71% 4.38% 2.25% 1.33% 1.87% 4.17% -
ROE -29.29% -11.24% -0.33% 1.55% 0.39% 1.35% 3.43% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.01 47.06 142.10 283.14 413.28 510.35 588.13 -43.69%
EPS -4.33 -3.53 -0.22 1.31 0.35 1.27 3.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
NAPS 0.1478 0.3135 0.6649 0.8439 0.9003 0.9394 1.00 -25.45%
Adjusted Per Share Value based on latest NOSH - 293,876
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 30.28 55.91 80.45 122.53 153.35 175.45 166.12 -23.01%
EPS -9.36 -4.19 -0.12 0.57 0.13 0.44 0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.53 -
NAPS 0.3194 0.3725 0.3764 0.3652 0.3341 0.323 0.2825 1.90%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 31/03/17 31/03/16 31/03/15 -
Price 0.045 0.08 0.13 0.205 0.44 0.415 0.555 -
P/RPS 0.32 0.17 0.09 0.07 0.11 0.08 0.09 21.52%
P/EPS -1.04 -2.27 -60.13 15.66 124.63 32.68 16.16 -
EY -96.21 -44.06 -1.66 6.39 0.80 3.06 6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
P/NAPS 0.30 0.26 0.20 0.24 0.49 0.44 0.56 -9.14%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/11/21 26/11/20 29/11/19 30/11/18 30/05/17 26/05/16 26/05/15 -
Price 0.04 0.09 0.09 0.17 0.41 0.37 0.545 -
P/RPS 0.29 0.19 0.06 0.06 0.10 0.07 0.09 19.70%
P/EPS -0.92 -2.55 -41.63 12.99 116.14 29.14 15.87 -
EY -108.24 -39.17 -2.40 7.70 0.86 3.43 6.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.44 -
P/NAPS 0.27 0.29 0.14 0.20 0.46 0.39 0.55 -10.35%

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