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 - 1,593,012
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 13.64 5.62 61.53 50.86 44.56 33.07 20.53 -23.80%
  QoQ % 142.70% -90.87% 20.98% 14.14% 34.74% 61.08% -
  Horiz. % 66.44% 27.37% 299.71% 247.74% 217.05% 161.08% 100.00%
EPS 0.04 0.03 0.03 0.01 0.03 0.11 0.06 -23.63%
  QoQ % 33.33% 0.00% 200.00% -66.67% -72.73% 83.33% -
  Horiz. % 66.67% 50.00% 50.00% 16.67% 50.00% 183.33% 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 0.0911 0.1595 0.1591 0.1629 0.1408 0.1547 0.1477 -27.48%
  QoQ % -42.88% 0.25% -2.33% 15.70% -8.99% 4.74% -
  Horiz. % 61.68% 107.99% 107.72% 110.29% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. The case of ATA IMS: A tip of the iceberg? By Veeriah save malaysia!
4. 3QCY21 Results Review - Fat Tails Kenanga Research & Investment
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Strategy - A decent 3Q2021 but uncertainty has increased AmInvest Research Reports
7. MIDF Research maintains 'buy' recommendation on FGV, target price unchanged at RM2.20 (FANTASTIC: ALL PALM OIL STOCKS SHOULD RE RERATED, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS