Highlights

[BPURI] QoQ Cumulative 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 -     -66.15%    YoY -     -78.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 217,332 89,550 980,197 810,152 709,860 526,851 326,987 -23.78%
  QoQ % 142.69% -90.86% 20.99% 14.13% 34.74% 61.12% -
  Horiz. % 66.47% 27.39% 299.77% 247.76% 217.09% 161.12% 100.00%
PBT 12,896 6,346 54,544 42,822 33,119 20,044 12,190 3.81%
  QoQ % 103.21% -88.37% 27.37% 29.30% 65.23% 64.43% -
  Horiz. % 105.79% 52.06% 447.45% 351.29% 271.69% 164.43% 100.00%
Tax -3,514 -2,225 -21,595 -15,288 -13,737 -6,745 -2,296 32.70%
  QoQ % -57.93% 89.70% -41.25% -11.29% -103.66% -193.77% -
  Horiz. % 153.05% 96.91% 940.55% 665.85% 598.30% 293.77% 100.00%
NP 9,382 4,121 32,949 27,534 19,382 13,299 9,894 -3.47%
  QoQ % 127.66% -87.49% 19.67% 42.06% 45.74% 34.41% -
  Horiz. % 94.83% 41.65% 333.02% 278.29% 195.90% 134.41% 100.00%
NP to SH 615 463 500 176 520 1,789 1,007 -27.95%
  QoQ % 32.83% -7.40% 184.09% -66.15% -70.93% 77.66% -
  Horiz. % 61.07% 45.98% 49.65% 17.48% 51.64% 177.66% 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 207,950 85,429 947,248 782,618 690,478 513,552 317,093 -24.46%
  QoQ % 143.42% -90.98% 21.04% 13.34% 34.45% 61.96% -
  Horiz. % 65.58% 26.94% 298.73% 246.81% 217.75% 161.96% 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 0.42 % 0.18 % 0.20 % 0.07 % 0.23 % 0.73 % 0.43 % -1.55%
  QoQ % 133.33% -10.00% 185.71% -69.57% -68.49% 69.77% -
  Horiz. % 97.67% 41.86% 46.51% 16.28% 53.49% 169.77% 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 56.27 23.44 256.57 212.06 215.00 180.41 118.66 -39.11%
  QoQ % 140.06% -90.86% 20.99% -1.37% 19.17% 52.04% -
  Horiz. % 47.42% 19.75% 216.22% 178.71% 181.19% 152.04% 100.00%
EPS 0.16 0.12 0.16 0.06 0.18 0.64 0.37 -42.73%
  QoQ % 33.33% -25.00% 166.67% -66.67% -71.88% 72.97% -
  Horiz. % 43.24% 32.43% 43.24% 16.22% 48.65% 172.97% 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 - 858,113
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 25.33 10.44 114.23 94.41 82.72 61.40 38.11 -23.78%
  QoQ % 142.62% -90.86% 20.99% 14.13% 34.72% 61.11% -
  Horiz. % 66.47% 27.39% 299.74% 247.73% 217.06% 161.11% 100.00%
EPS 0.07 0.05 0.06 0.02 0.06 0.21 0.12 -30.12%
  QoQ % 40.00% -16.67% 200.00% -66.67% -71.43% 75.00% -
  Horiz. % 58.33% 41.67% 50.00% 16.67% 50.00% 175.00% 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 0.1691 0.2960 0.2954 0.3023 0.2614 0.2872 0.2742 -27.48%
  QoQ % -42.87% 0.20% -2.28% 15.65% -8.98% 4.74% -
  Horiz. % 61.67% 107.95% 107.73% 110.25% 95.33% 104.74% 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 0.15 0.55 0.07 0.09 0.10 0.11 0.22 -22.48%
  QoQ % -72.73% 685.71% -22.22% -10.00% -9.09% -50.00% -
  Horiz. % 68.18% 250.00% 31.82% 40.91% 45.45% 50.00% 100.00%
P/EPS 53.38 107.27 133.71 401.58 133.34 33.46 71.15 -17.39%
  QoQ % -50.24% -19.77% -66.70% 201.17% 298.51% -52.97% -
  Horiz. % 75.02% 150.77% 187.93% 564.41% 187.41% 47.03% 100.00%
EY 1.87 0.93 0.75 0.25 0.75 2.99 1.41 20.65%
  QoQ % 101.08% 24.00% 200.00% -66.67% -74.92% 112.06% -
  Horiz. % 132.62% 65.96% 53.19% 17.73% 53.19% 212.06% 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 0.14 0.38 0.05 0.08 0.09 0.09 0.21 -23.63%
  QoQ % -63.16% 660.00% -37.50% -11.11% 0.00% -57.14% -
  Horiz. % 66.67% 180.95% 23.81% 38.10% 42.86% 42.86% 100.00%
P/EPS 50.24 74.26 99.33 390.72 120.64 27.75 67.05 -17.46%
  QoQ % -32.35% -25.24% -74.58% 223.87% 334.74% -58.61% -
  Horiz. % 74.93% 110.75% 148.14% 582.73% 179.93% 41.39% 100.00%
EY 1.99 1.35 1.01 0.26 0.83 3.60 1.49 21.21%
  QoQ % 47.41% 33.66% 288.46% -68.67% -76.94% 141.61% -
  Horiz. % 133.56% 90.60% 67.79% 17.45% 55.70% 241.61% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

324  545  624  926 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.345+0.05 
 MTRONIC 0.14+0.02 
 PHB 0.030.00 
 HWGB 0.99+0.145 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 INIX 0.345+0.08 
 KNM 0.22+0.01 
 KANGER 0.1750.00 
 MTRONIC-WA 0.09+0.015 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
7. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS