[BPURI] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[BPURI] BINA PURI HOLDINGS BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 68.45%
YoY- 193.93%
Quarter Report
Latest QR
Upcoming QR
BPURI's Result
BPURI's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 222,564 402,191 653,210 1,081,207 1,050,297 1,227,939 1,053,478 -21.26%
PBT -62,452 11,740 42,354 22,731 26,763 35,738 58,276 -
Tax -1,848 -14,678 -19,299 -10,713 -13,408 -12,867 -10,798 -23.77%
NP -64,300 -2,938 23,055 12,018 13,355 22,871 47,478 -
-
NP to SH -63,715 -19,214 -507 3,145 1,070 3,373 6,473 -
-
Tax Rate - 125.03% 45.57% 47.13% 50.10% 36.00% 18.53% -
Total Cost 286,864 405,129 630,155 1,069,189 1,036,942 1,205,068 1,006,000 -17.55%
-
Net Worth 177,333 270,484 253,483 239,535 223,897 174,880 178,550 -0.10%
Dividend
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - 3,571 -
Div Payout % - - - - - - 55.17% -
Equity
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 177,333 270,484 253,483 239,535 223,897 174,880 178,550 -0.10%
NOSH 1,431,111 764,079 382,039 267,160 243,870 186,400 178,550 37.73%
Ratio Analysis
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -28.89% -0.73% 3.53% 1.11% 1.27% 1.86% 4.51% -
ROE -35.93% -7.10% -0.20% 1.31% 0.48% 1.93% 3.63% -
Per Share
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.84 52.64 170.98 404.70 430.68 658.77 590.02 -39.35%
EPS -6.54 -2.51 -0.13 1.18 0.44 1.81 3.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.182 0.354 0.6635 0.8966 0.9181 0.9382 1.00 -23.05%
Adjusted Per Share Value based on latest NOSH - 267,160
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 27.61 49.90 81.05 134.15 130.31 152.35 130.71 -21.27%
EPS -7.91 -2.38 -0.06 0.39 0.13 0.42 0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.44 -
NAPS 0.22 0.3356 0.3145 0.2972 0.2778 0.217 0.2215 -0.10%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.065 0.065 0.175 0.34 0.435 0.43 0.54 -
P/RPS 0.28 0.12 0.10 0.08 0.10 0.07 0.09 19.07%
P/EPS -0.99 -2.58 -131.87 28.88 99.14 23.76 14.90 -
EY -100.60 -38.69 -0.76 3.46 1.01 4.21 6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.70 -
P/NAPS 0.36 0.18 0.26 0.38 0.47 0.46 0.54 -6.04%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/21 28/08/20 30/08/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.045 0.095 0.13 0.33 0.45 0.415 0.56 -
P/RPS 0.20 0.18 0.08 0.08 0.10 0.06 0.09 13.06%
P/EPS -0.69 -3.78 -97.96 28.03 102.56 22.93 15.45 -
EY -145.31 -26.47 -1.02 3.57 0.98 4.36 6.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.25 0.27 0.20 0.37 0.49 0.44 0.56 -11.66%

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