Highlights

[BPURI] QoQ Annualized Quarter Result on 2019-03-31 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Mar-2019  [#3]
Profit Trend QoQ -     -70.99%    YoY -     -95.45%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 434,664 358,200 980,197 694,416 709,860 702,468 653,974 -23.78%
  QoQ % 21.35% -63.46% 41.15% -2.18% 1.05% 7.42% -
  Horiz. % 66.47% 54.77% 149.88% 106.18% 108.55% 107.42% 100.00%
PBT 25,792 25,384 54,544 36,704 33,119 26,725 24,380 3.81%
  QoQ % 1.61% -53.46% 48.60% 10.83% 23.92% 9.62% -
  Horiz. % 105.79% 104.12% 223.72% 150.55% 135.84% 109.62% 100.00%
Tax -7,028 -8,900 -21,595 -13,104 -13,737 -8,993 -4,592 32.70%
  QoQ % 21.03% 58.79% -64.80% 4.61% -52.75% -95.85% -
  Horiz. % 153.05% 193.82% 470.27% 285.37% 299.15% 195.85% 100.00%
NP 18,764 16,484 32,949 23,600 19,382 17,732 19,788 -3.47%
  QoQ % 13.83% -49.97% 39.61% 21.77% 9.31% -10.39% -
  Horiz. % 94.83% 83.30% 166.51% 119.27% 97.95% 89.61% 100.00%
NP to SH 1,230 1,852 500 150 520 2,385 2,014 -27.95%
  QoQ % -33.59% 270.40% 231.44% -70.99% -78.20% 18.44% -
  Horiz. % 61.07% 91.96% 24.83% 7.49% 25.82% 118.44% 100.00%
Tax Rate 27.25 % 35.06 % 39.59 % 35.70 % 41.48 % 33.65 % 18.84 % 27.81%
  QoQ % -22.28% -11.44% 10.90% -13.93% 23.27% 78.61% -
  Horiz. % 144.64% 186.09% 210.14% 189.49% 220.17% 178.61% 100.00%
Total Cost 415,900 341,716 947,248 670,815 690,478 684,736 634,186 -24.46%
  QoQ % 21.71% -63.93% 41.21% -2.85% 0.84% 7.97% -
  Horiz. % 65.58% 53.88% 149.36% 105.78% 108.88% 107.97% 100.00%
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49%
  QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% -
  Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 145,109 254,018 253,483 259,443 224,315 246,448 235,309 -27.49%
  QoQ % -42.87% 0.21% -2.30% 15.66% -8.98% 4.73% -
  Horiz. % 61.67% 107.95% 107.72% 110.26% 95.33% 104.73% 100.00%
NOSH 386,238 382,039 382,039 382,039 330,167 292,035 275,570 25.16%
  QoQ % 1.10% 0.00% 0.00% 15.71% 13.06% 5.97% -
  Horiz. % 140.16% 138.64% 138.64% 138.64% 119.81% 105.97% 100.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.32 % 4.60 % 3.36 % 3.40 % 2.73 % 2.52 % 3.03 % 26.59%
  QoQ % -6.09% 36.90% -1.18% 24.54% 8.33% -16.83% -
  Horiz. % 142.57% 151.82% 110.89% 112.21% 90.10% 83.17% 100.00%
ROE 0.85 % 0.73 % 0.20 % 0.06 % 0.23 % 0.97 % 0.86 % -0.77%
  QoQ % 16.44% 265.00% 233.33% -73.91% -76.29% 12.79% -
  Horiz. % 98.84% 84.88% 23.26% 6.98% 26.74% 112.79% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 112.54 93.76 256.57 181.77 215.00 240.54 237.32 -39.11%
  QoQ % 20.03% -63.46% 41.15% -15.46% -10.62% 1.36% -
  Horiz. % 47.42% 39.51% 108.11% 76.59% 90.59% 101.36% 100.00%
EPS 0.32 0.48 0.16 0.05 0.18 0.85 0.74 -42.73%
  QoQ % -33.33% 200.00% 220.00% -72.22% -78.82% 14.86% -
  Horiz. % 43.24% 64.86% 21.62% 6.76% 24.32% 114.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3757 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 -42.07%
  QoQ % -43.50% 0.21% -2.30% -0.04% -19.49% -1.17% -
  Horiz. % 44.00% 77.87% 77.70% 79.53% 79.56% 98.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 869,537
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 49.99 41.19 112.73 79.86 81.64 80.79 75.21 -23.78%
  QoQ % 21.36% -63.46% 41.16% -2.18% 1.05% 7.42% -
  Horiz. % 66.47% 54.77% 149.89% 106.18% 108.55% 107.42% 100.00%
EPS 0.14 0.21 0.06 0.02 0.06 0.27 0.23 -28.11%
  QoQ % -33.33% 250.00% 200.00% -66.67% -77.78% 17.39% -
  Horiz. % 60.87% 91.30% 26.09% 8.70% 26.09% 117.39% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1669 0.2921 0.2915 0.2984 0.2580 0.2834 0.2706 -27.48%
  QoQ % -42.86% 0.21% -2.31% 15.66% -8.96% 4.73% -
  Horiz. % 61.68% 107.95% 107.72% 110.27% 95.34% 104.73% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.0850 0.1300 0.1750 0.1850 0.2100 0.2050 0.2600 -
P/RPS 0.08 0.14 0.07 0.10 0.10 0.09 0.11 -19.08%
  QoQ % -42.86% 100.00% -30.00% 0.00% 11.11% -18.18% -
  Horiz. % 72.73% 127.27% 63.64% 90.91% 90.91% 81.82% 100.00%
P/EPS 26.69 26.82 133.71 468.51 133.34 25.10 35.58 -17.40%
  QoQ % -0.48% -79.94% -71.46% 251.36% 431.24% -29.45% -
  Horiz. % 75.01% 75.38% 375.80% 1,316.78% 374.76% 70.55% 100.00%
EY 3.75 3.73 0.75 0.21 0.75 3.98 2.81 21.15%
  QoQ % 0.54% 397.33% 257.14% -72.00% -81.16% 41.64% -
  Horiz. % 133.45% 132.74% 26.69% 7.47% 26.69% 141.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.23 0.20 0.26 0.27 0.31 0.24 0.30 -16.19%
  QoQ % 15.00% -23.08% -3.70% -12.90% 29.17% -20.00% -
  Horiz. % 76.67% 66.67% 86.67% 90.00% 103.33% 80.00% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 -
Price 0.0800 0.0900 0.1300 0.1800 0.1900 0.1700 0.2450 -
P/RPS 0.07 0.10 0.05 0.10 0.09 0.07 0.10 -21.11%
  QoQ % -30.00% 100.00% -50.00% 11.11% 28.57% -30.00% -
  Horiz. % 70.00% 100.00% 50.00% 100.00% 90.00% 70.00% 100.00%
P/EPS 25.12 18.57 99.33 455.84 120.64 20.81 33.52 -17.45%
  QoQ % 35.27% -81.30% -78.21% 277.85% 479.72% -37.92% -
  Horiz. % 74.94% 55.40% 296.33% 1,359.90% 359.90% 62.08% 100.00%
EY 3.98 5.39 1.01 0.22 0.83 4.80 2.98 21.21%
  QoQ % -26.16% 433.66% 359.09% -73.49% -82.71% 61.07% -
  Horiz. % 133.56% 180.87% 33.89% 7.38% 27.85% 161.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.14 0.20 0.27 0.28 0.20 0.29 -19.31%
  QoQ % 50.00% -30.00% -25.93% -3.57% 40.00% -31.03% -
  Horiz. % 72.41% 48.28% 68.97% 93.10% 96.55% 68.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS