Highlights

[BPURI] QoQ Cumulative Quarter Result on 2018-12-31 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -70.93%    YoY -     -83.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 89,550 980,197 810,152 709,860 526,851 326,987 166,571 -33.86%
  QoQ % -90.86% 20.99% 14.13% 34.74% 61.12% 96.30% -
  Horiz. % 53.76% 588.46% 486.37% 426.16% 316.29% 196.30% 100.00%
PBT 6,346 54,544 42,822 33,119 20,044 12,190 6,256 0.96%
  QoQ % -88.37% 27.37% 29.30% 65.23% 64.43% 94.85% -
  Horiz. % 101.44% 871.87% 684.49% 529.40% 320.40% 194.85% 100.00%
Tax -2,225 -21,595 -15,288 -13,737 -6,745 -2,296 -2,084 4.46%
  QoQ % 89.70% -41.25% -11.29% -103.66% -193.77% -10.17% -
  Horiz. % 106.77% 1,036.23% 733.59% 659.17% 323.66% 110.17% 100.00%
NP 4,121 32,949 27,534 19,382 13,299 9,894 4,172 -0.82%
  QoQ % -87.49% 19.67% 42.06% 45.74% 34.41% 137.15% -
  Horiz. % 98.78% 789.77% 659.97% 464.57% 318.77% 237.15% 100.00%
NP to SH 463 500 176 520 1,789 1,007 829 -32.16%
  QoQ % -7.40% 184.09% -66.15% -70.93% 77.66% 21.47% -
  Horiz. % 55.85% 60.31% 21.23% 62.73% 215.80% 121.47% 100.00%
Tax Rate 35.06 % 39.59 % 35.70 % 41.48 % 33.65 % 18.84 % 33.31 % 3.47%
  QoQ % -11.44% 10.90% -13.93% 23.27% 78.61% -43.44% -
  Horiz. % 105.25% 118.85% 107.18% 124.53% 101.02% 56.56% 100.00%
Total Cost 85,429 947,248 782,618 690,478 513,552 317,093 162,399 -34.81%
  QoQ % -90.98% 21.04% 13.34% 34.45% 61.96% 95.26% -
  Horiz. % 52.60% 583.28% 481.91% 425.17% 316.23% 195.26% 100.00%
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
  QoQ % 0.21% -2.30% 15.66% -8.98% 4.73% -2.21% -
  Horiz. % 105.56% 105.34% 107.82% 93.22% 102.42% 97.79% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
  QoQ % 0.21% -2.30% 15.66% -8.98% 4.73% -2.21% -
  Horiz. % 105.56% 105.34% 107.82% 93.22% 102.42% 97.79% 100.00%
NOSH 382,039 382,039 382,039 330,167 292,035 275,570 267,160 26.90%
  QoQ % 0.00% 0.00% 15.71% 13.06% 5.97% 3.15% -
  Horiz. % 143.00% 143.00% 143.00% 123.58% 109.31% 103.15% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.60 % 3.36 % 3.40 % 2.73 % 2.52 % 3.03 % 2.50 % 50.10%
  QoQ % 36.90% -1.18% 24.54% 8.33% -16.83% 21.20% -
  Horiz. % 184.00% 134.40% 136.00% 109.20% 100.80% 121.20% 100.00%
ROE 0.18 % 0.20 % 0.07 % 0.23 % 0.73 % 0.43 % 0.34 % -34.53%
  QoQ % -10.00% 185.71% -69.57% -68.49% 69.77% 26.47% -
  Horiz. % 52.94% 58.82% 20.59% 67.65% 214.71% 126.47% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.44 256.57 212.06 215.00 180.41 118.66 62.35 -47.88%
  QoQ % -90.86% 20.99% -1.37% 19.17% 52.04% 90.31% -
  Horiz. % 37.59% 411.50% 340.11% 344.83% 289.35% 190.31% 100.00%
EPS 0.12 0.16 0.06 0.18 0.64 0.37 0.31 -46.85%
  QoQ % -25.00% 166.67% -66.67% -71.88% 72.97% 19.35% -
  Horiz. % 38.71% 51.61% 19.35% 58.06% 206.45% 119.35% 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 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 -18.30%
  QoQ % 0.21% -2.30% -0.04% -19.49% -1.17% -5.20% -
  Horiz. % 73.82% 73.66% 75.40% 75.43% 93.69% 94.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,597,646
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 5.61 61.35 50.71 44.43 32.98 20.47 10.43 -33.84%
  QoQ % -90.86% 20.98% 14.13% 34.72% 61.11% 96.26% -
  Horiz. % 53.79% 588.21% 486.19% 425.98% 316.20% 196.26% 100.00%
EPS 0.03 0.03 0.01 0.03 0.11 0.06 0.05 -28.84%
  QoQ % 0.00% 200.00% -66.67% -72.73% 83.33% 20.00% -
  Horiz. % 60.00% 60.00% 20.00% 60.00% 220.00% 120.00% 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 0.1590 0.1587 0.1624 0.1404 0.1543 0.1473 0.1506 3.68%
  QoQ % 0.19% -2.28% 15.67% -9.01% 4.75% -2.19% -
  Horiz. % 105.58% 105.38% 107.84% 93.23% 102.46% 97.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1750 0.1850 0.2100 0.2050 0.2600 0.3250 -
P/RPS 0.55 0.07 0.09 0.10 0.11 0.22 0.52 3.81%
  QoQ % 685.71% -22.22% -10.00% -9.09% -50.00% -57.69% -
  Horiz. % 105.77% 13.46% 17.31% 19.23% 21.15% 42.31% 100.00%
P/EPS 107.27 133.71 401.58 133.34 33.46 71.15 104.74 1.60%
  QoQ % -19.77% -66.70% 201.17% 298.51% -52.97% -32.07% -
  Horiz. % 102.42% 127.66% 383.41% 127.31% 31.95% 67.93% 100.00%
EY 0.93 0.75 0.25 0.75 2.99 1.41 0.95 -1.41%
  QoQ % 24.00% 200.00% -66.67% -74.92% 112.06% 48.42% -
  Horiz. % 97.89% 78.95% 26.32% 78.95% 314.74% 148.42% 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 0.20 0.26 0.27 0.31 0.24 0.30 0.36 -32.40%
  QoQ % -23.08% -3.70% -12.90% 29.17% -20.00% -16.67% -
  Horiz. % 55.56% 72.22% 75.00% 86.11% 66.67% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 -
Price 0.0900 0.1300 0.1800 0.1900 0.1700 0.2450 0.2800 -
P/RPS 0.38 0.05 0.08 0.09 0.09 0.21 0.45 -10.65%
  QoQ % 660.00% -37.50% -11.11% 0.00% -57.14% -53.33% -
  Horiz. % 84.44% 11.11% 17.78% 20.00% 20.00% 46.67% 100.00%
P/EPS 74.26 99.33 390.72 120.64 27.75 67.05 90.24 -12.17%
  QoQ % -25.24% -74.58% 223.87% 334.74% -58.61% -25.70% -
  Horiz. % 82.29% 110.07% 432.98% 133.69% 30.75% 74.30% 100.00%
EY 1.35 1.01 0.26 0.83 3.60 1.49 1.11 13.93%
  QoQ % 33.66% 288.46% -68.67% -76.94% 141.61% 34.23% -
  Horiz. % 121.62% 90.99% 23.42% 74.77% 324.32% 134.23% 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 0.14 0.20 0.27 0.28 0.20 0.29 0.31 -41.11%
  QoQ % -30.00% -25.93% -3.57% 40.00% -31.03% -6.45% -
  Horiz. % 45.16% 64.52% 87.10% 90.32% 64.52% 93.55% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

458  282  556  1614 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SMTRACK 0.16-0.005 
 AHB 0.13+0.025 
 HSI-CI9 0.125-0.045 
 DNEX 0.935+0.015 
 TOPBLDS 0.015-0.02 
 OPCOM 1.05+0.05 
 VINVEST 0.450.00 
 SENHENG 0.825-0.045 
 MYEG 0.95+0.02 
 HIBISCS 0.95-0.02 
PARTNERS & BROKERS