Highlights

[BPURI] QoQ Quarter Result on 2015-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     5.41%    YoY -     -38.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 294,482 473,601 195,077 266,381 338,413 206,807 303,247 -1.93%
  QoQ % -37.82% 142.78% -26.77% -21.29% 63.64% -31.80% -
  Horiz. % 97.11% 156.18% 64.33% 87.84% 111.60% 68.20% 100.00%
PBT 2,547 23,767 3,090 1,879 3,097 49,168 2,582 -0.90%
  QoQ % -89.28% 669.16% 64.45% -39.33% -93.70% 1,804.26% -
  Horiz. % 98.64% 920.49% 119.67% 72.77% 119.95% 1,904.26% 100.00%
Tax -817 -10,118 -1,470 9 -652 -7,256 -1,614 -36.46%
  QoQ % 91.93% -588.30% -16,433.33% 101.38% 91.01% -349.57% -
  Horiz. % 50.62% 626.89% 91.08% -0.56% 40.40% 449.57% 100.00%
NP 1,730 13,649 1,620 1,888 2,445 41,912 968 47.22%
  QoQ % -87.33% 742.53% -14.19% -22.78% -94.17% 4,229.75% -
  Horiz. % 178.72% 1,410.02% 167.36% 195.04% 252.58% 4,329.75% 100.00%
NP to SH 812 -466 1,217 1,306 1,239 1,570 1,611 -36.64%
  QoQ % 274.25% -138.29% -6.81% 5.41% -21.08% -2.55% -
  Horiz. % 50.40% -28.93% 75.54% 81.07% 76.91% 97.45% 100.00%
Tax Rate 32.08 % 42.57 % 47.57 % -0.48 % 21.05 % 14.76 % 62.51 % -35.87%
  QoQ % -24.64% -10.51% 10,010.42% -102.28% 42.62% -76.39% -
  Horiz. % 51.32% 68.10% 76.10% -0.77% 33.67% 23.61% 100.00%
Total Cost 292,752 459,952 193,457 264,493 335,968 164,895 302,279 -2.11%
  QoQ % -36.35% 137.75% -26.86% -21.27% 103.75% -45.45% -
  Horiz. % 96.85% 152.16% 64.00% 87.50% 111.15% 54.55% 100.00%
Net Worth 217,940 174,880 182,626 192,781 195,533 178,550 192,310 8.69%
  QoQ % 24.62% -4.24% -5.27% -1.41% 9.51% -7.16% -
  Horiz. % 113.33% 90.94% 94.96% 100.24% 101.68% 92.84% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - 3,571 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 227.45 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 217,940 174,880 182,626 192,781 195,533 178,550 192,310 8.69%
  QoQ % 24.62% -4.24% -5.27% -1.41% 9.51% -7.16% -
  Horiz. % 113.33% 90.94% 94.96% 100.24% 101.68% 92.84% 100.00%
NOSH 232,000 186,400 190,156 194,925 190,615 178,550 177,032 19.73%
  QoQ % 24.46% -1.98% -2.45% 2.26% 6.76% 0.86% -
  Horiz. % 131.05% 105.29% 107.41% 110.11% 107.67% 100.86% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.59 % 2.88 % 0.83 % 0.71 % 0.72 % 20.27 % 0.32 % 50.30%
  QoQ % -79.51% 246.99% 16.90% -1.39% -96.45% 6,234.38% -
  Horiz. % 184.38% 900.00% 259.38% 221.88% 225.00% 6,334.38% 100.00%
ROE 0.37 % -0.27 % 0.67 % 0.68 % 0.63 % 0.88 % 0.84 % -42.08%
  QoQ % 237.04% -140.30% -1.47% 7.94% -28.41% 4.76% -
  Horiz. % 44.05% -32.14% 79.76% 80.95% 75.00% 104.76% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 126.93 254.08 102.59 136.66 177.54 115.83 171.29 -18.10%
  QoQ % -50.04% 147.67% -24.93% -23.03% 53.28% -32.38% -
  Horiz. % 74.10% 148.33% 59.89% 79.78% 103.65% 67.62% 100.00%
EPS 0.35 -0.25 0.64 0.67 0.65 0.88 0.91 -47.08%
  QoQ % 240.00% -139.06% -4.48% 3.08% -26.14% -3.30% -
  Horiz. % 38.46% -27.47% 70.33% 73.63% 71.43% 96.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9394 0.9382 0.9604 0.9890 1.0258 1.0000 1.0863 -9.22%
  QoQ % 0.13% -2.31% -2.89% -3.59% 2.58% -7.94% -
  Horiz. % 86.48% 86.37% 88.41% 91.04% 94.43% 92.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 34.47 55.44 22.84 31.18 39.61 24.21 35.50 -1.94%
  QoQ % -37.82% 142.73% -26.75% -21.28% 63.61% -31.80% -
  Horiz. % 97.10% 156.17% 64.34% 87.83% 111.58% 68.20% 100.00%
EPS 0.10 -0.05 0.14 0.15 0.15 0.18 0.19 -34.79%
  QoQ % 300.00% -135.71% -6.67% 0.00% -16.67% -5.26% -
  Horiz. % 52.63% -26.32% 73.68% 78.95% 78.95% 94.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.2551 0.2047 0.2138 0.2257 0.2289 0.2090 0.2251 8.69%
  QoQ % 24.62% -4.26% -5.27% -1.40% 9.52% -7.15% -
  Horiz. % 113.33% 90.94% 94.98% 100.27% 101.69% 92.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.4150 0.4300 0.4300 0.5350 0.5550 0.5400 0.6750 -
P/RPS 0.33 0.17 0.42 0.39 0.31 0.47 0.39 -10.53%
  QoQ % 94.12% -59.52% 7.69% 25.81% -34.04% 20.51% -
  Horiz. % 84.62% 43.59% 107.69% 100.00% 79.49% 120.51% 100.00%
P/EPS 118.57 -172.00 67.19 79.85 85.38 61.41 74.18 36.67%
  QoQ % 168.94% -355.99% -15.85% -6.48% 39.03% -17.21% -
  Horiz. % 159.84% -231.87% 90.58% 107.64% 115.10% 82.79% 100.00%
EY 0.84 -0.58 1.49 1.25 1.17 1.63 1.35 -27.10%
  QoQ % 244.83% -138.93% 19.20% 6.84% -28.22% 20.74% -
  Horiz. % 62.22% -42.96% 110.37% 92.59% 86.67% 120.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.44 0.46 0.45 0.54 0.54 0.54 0.62 -20.42%
  QoQ % -4.35% 2.22% -16.67% 0.00% 0.00% -12.90% -
  Horiz. % 70.97% 74.19% 72.58% 87.10% 87.10% 87.10% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 27/02/15 26/11/14 -
Price 0.3700 0.4150 0.4350 0.3450 0.5450 0.5600 0.6100 -
P/RPS 0.29 0.16 0.42 0.25 0.31 0.48 0.36 -13.41%
  QoQ % 81.25% -61.90% 68.00% -19.35% -35.42% 33.33% -
  Horiz. % 80.56% 44.44% 116.67% 69.44% 86.11% 133.33% 100.00%
P/EPS 105.71 -166.00 67.97 51.49 83.85 63.69 67.03 35.45%
  QoQ % 163.68% -344.23% 32.01% -38.59% 31.65% -4.98% -
  Horiz. % 157.71% -247.65% 101.40% 76.82% 125.09% 95.02% 100.00%
EY 0.95 -0.60 1.47 1.94 1.19 1.57 1.49 -25.90%
  QoQ % 258.33% -140.82% -24.23% 63.03% -24.20% 5.37% -
  Horiz. % 63.76% -40.27% 98.66% 130.20% 79.87% 105.37% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.39 0.44 0.45 0.35 0.53 0.56 0.56 -21.41%
  QoQ % -11.36% -2.22% 28.57% -33.96% -5.36% 0.00% -
  Horiz. % 69.64% 78.57% 80.36% 62.50% 94.64% 100.00% 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
 
 

464  492  569  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.030.00 
 DGSB 0.185-0.045 
 IRIS 0.305+0.04 
 MLAB 0.0250.00 
 KGROUP-OR 0.01+0.005 
 MAHSING 1.14+0.01 
 DSONIC 0.585+0.06 
 AT 0.08-0.005 
 KGROUP 0.065+0.005 
 LUSTER 0.19-0.005 

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