Highlights

[BPURI] QoQ Quarter Result on 2016-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Jun-2016  [#2]
Profit Trend QoQ -     11.08%    YoY -     -30.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 279,033 210,690 242,541 302,584 294,482 473,601 195,077 26.92%
  QoQ % 32.44% -13.13% -19.84% 2.75% -37.82% 142.78% -
  Horiz. % 143.04% 108.00% 124.33% 155.11% 150.96% 242.78% 100.00%
PBT 3,251 11,126 3,209 9,881 2,547 23,767 3,090 3.44%
  QoQ % -70.78% 246.71% -67.52% 287.95% -89.28% 669.16% -
  Horiz. % 105.21% 360.06% 103.85% 319.77% 82.43% 769.16% 100.00%
Tax -1,131 -6,316 -2,975 -3,300 -817 -10,118 -1,470 -16.02%
  QoQ % 82.09% -112.30% 9.85% -303.92% 91.93% -588.30% -
  Horiz. % 76.94% 429.66% 202.38% 224.49% 55.58% 688.30% 100.00%
NP 2,120 4,810 234 6,581 1,730 13,649 1,620 19.62%
  QoQ % -55.93% 1,955.56% -96.44% 280.40% -87.33% 742.53% -
  Horiz. % 130.86% 296.91% 14.44% 406.23% 106.79% 842.53% 100.00%
NP to SH 626 783 -1,427 902 812 -466 1,217 -35.78%
  QoQ % -20.05% 154.87% -258.20% 11.08% 274.25% -138.29% -
  Horiz. % 51.44% 64.34% -117.26% 74.12% 66.72% -38.29% 100.00%
Tax Rate 34.79 % 56.77 % 92.71 % 33.40 % 32.08 % 42.57 % 47.57 % -18.81%
  QoQ % -38.72% -38.77% 177.57% 4.11% -24.64% -10.51% -
  Horiz. % 73.13% 119.34% 194.89% 70.21% 67.44% 89.49% 100.00%
Total Cost 276,913 205,880 242,307 296,003 292,752 459,952 193,457 26.98%
  QoQ % 34.50% -15.03% -18.14% 1.11% -36.35% 137.75% -
  Horiz. % 143.14% 106.42% 125.25% 153.01% 151.33% 237.75% 100.00%
Net Worth 225,435 223,897 215,294 216,179 217,940 174,880 182,626 15.06%
  QoQ % 0.69% 4.00% -0.41% -0.81% 24.62% -4.24% -
  Horiz. % 123.44% 122.60% 117.89% 118.37% 119.34% 95.76% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 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
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 225,435 223,897 215,294 216,179 217,940 174,880 182,626 15.06%
  QoQ % 0.69% 4.00% -0.41% -0.81% 24.62% -4.24% -
  Horiz. % 123.44% 122.60% 117.89% 118.37% 119.34% 95.76% 100.00%
NOSH 250,400 243,870 234,526 231,282 232,000 186,400 190,156 20.12%
  QoQ % 2.68% 3.98% 1.40% -0.31% 24.46% -1.98% -
  Horiz. % 131.68% 128.25% 123.33% 121.63% 122.00% 98.02% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.76 % 2.28 % 0.10 % 2.17 % 0.59 % 2.88 % 0.83 % -5.70%
  QoQ % -66.67% 2,180.00% -95.39% 267.80% -79.51% 246.99% -
  Horiz. % 91.57% 274.70% 12.05% 261.45% 71.08% 346.99% 100.00%
ROE 0.28 % 0.35 % -0.66 % 0.42 % 0.37 % -0.27 % 0.67 % -44.07%
  QoQ % -20.00% 153.03% -257.14% 13.51% 237.04% -140.30% -
  Horiz. % 41.79% 52.24% -98.51% 62.69% 55.22% -40.30% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 111.43 86.39 103.42 130.83 126.93 254.08 102.59 5.66%
  QoQ % 28.98% -16.47% -20.95% 3.07% -50.04% 147.67% -
  Horiz. % 108.62% 84.21% 100.81% 127.53% 123.73% 247.67% 100.00%
EPS 0.25 0.32 -0.61 0.39 0.35 -0.25 0.64 -46.53%
  QoQ % -21.87% 152.46% -256.41% 11.43% 240.00% -139.06% -
  Horiz. % 39.06% 50.00% -95.31% 60.94% 54.69% -39.06% 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 0.9003 0.9181 0.9180 0.9347 0.9394 0.9382 0.9604 -4.21%
  QoQ % -1.94% 0.01% -1.79% -0.50% 0.13% -2.31% -
  Horiz. % 93.74% 95.60% 95.59% 97.32% 97.81% 97.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 32.66 24.66 28.39 35.42 34.47 55.43 22.83 26.93%
  QoQ % 32.44% -13.14% -19.85% 2.76% -37.81% 142.79% -
  Horiz. % 143.06% 108.02% 124.35% 155.15% 150.99% 242.79% 100.00%
EPS 0.07 0.09 -0.17 0.11 0.10 -0.05 0.14 -36.98%
  QoQ % -22.22% 152.94% -254.55% 10.00% 300.00% -135.71% -
  Horiz. % 50.00% 64.29% -121.43% 78.57% 71.43% -35.71% 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 0.2639 0.2621 0.2520 0.2530 0.2551 0.2047 0.2138 15.05%
  QoQ % 0.69% 4.01% -0.40% -0.82% 24.62% -4.26% -
  Horiz. % 123.43% 122.59% 117.87% 118.33% 119.32% 95.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.4400 0.4350 0.4150 0.3700 0.4150 0.4300 0.4300 -
P/RPS 0.39 0.50 0.40 0.28 0.33 0.17 0.42 -4.82%
  QoQ % -22.00% 25.00% 42.86% -15.15% 94.12% -59.52% -
  Horiz. % 92.86% 119.05% 95.24% 66.67% 78.57% 40.48% 100.00%
P/EPS 176.00 135.48 -68.20 94.87 118.57 -172.00 67.19 89.91%
  QoQ % 29.91% 298.65% -171.89% -19.99% 168.94% -355.99% -
  Horiz. % 261.94% 201.64% -101.50% 141.20% 176.47% -255.99% 100.00%
EY 0.57 0.74 -1.47 1.05 0.84 -0.58 1.49 -47.27%
  QoQ % -22.97% 150.34% -240.00% 25.00% 244.83% -138.93% -
  Horiz. % 38.26% 49.66% -98.66% 70.47% 56.38% -38.93% 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 0.49 0.47 0.45 0.40 0.44 0.46 0.45 5.84%
  QoQ % 4.26% 4.44% 12.50% -9.09% -4.35% 2.22% -
  Horiz. % 108.89% 104.44% 100.00% 88.89% 97.78% 102.22% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 -
Price 0.4100 0.4500 0.4050 0.3800 0.3700 0.4150 0.4350 -
P/RPS 0.37 0.52 0.39 0.29 0.29 0.16 0.42 -8.10%
  QoQ % -28.85% 33.33% 34.48% 0.00% 81.25% -61.90% -
  Horiz. % 88.10% 123.81% 92.86% 69.05% 69.05% 38.10% 100.00%
P/EPS 164.00 140.16 -66.56 97.44 105.71 -166.00 67.97 79.80%
  QoQ % 17.01% 310.58% -168.31% -7.82% 163.68% -344.23% -
  Horiz. % 241.28% 206.21% -97.93% 143.36% 155.52% -244.23% 100.00%
EY 0.61 0.71 -1.50 1.03 0.95 -0.60 1.47 -44.34%
  QoQ % -14.08% 147.33% -245.63% 8.42% 258.33% -140.82% -
  Horiz. % 41.50% 48.30% -102.04% 70.07% 64.63% -40.82% 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 0.46 0.49 0.44 0.41 0.39 0.44 0.45 1.47%
  QoQ % -6.12% 11.36% 7.32% 5.13% -11.36% -2.22% -
  Horiz. % 102.22% 108.89% 97.78% 91.11% 86.67% 97.78% 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
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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