Highlights

[BPURI] QoQ Quarter Result on 2017-06-30 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -69.65%    YoY -     -78.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 166,571 300,003 215,763 286,408 279,033 210,690 242,541 -22.18%
  QoQ % -44.48% 39.04% -24.67% 2.64% 32.44% -13.13% -
  Horiz. % 68.68% 123.69% 88.96% 118.09% 115.05% 86.87% 100.00%
PBT 6,256 11,713 5,393 2,374 3,251 11,126 3,209 56.12%
  QoQ % -46.59% 117.19% 127.17% -26.98% -70.78% 246.71% -
  Horiz. % 194.95% 365.00% 168.06% 73.98% 101.31% 346.71% 100.00%
Tax -2,084 -6,446 -2,244 -892 -1,131 -6,316 -2,975 -21.14%
  QoQ % 67.67% -187.25% -151.57% 21.13% 82.09% -112.30% -
  Horiz. % 70.05% 216.67% 75.43% 29.98% 38.02% 212.30% 100.00%
NP 4,172 5,267 3,149 1,482 2,120 4,810 234 583.67%
  QoQ % -20.79% 67.26% 112.48% -30.09% -55.93% 1,955.56% -
  Horiz. % 1,782.91% 2,250.85% 1,345.73% 633.33% 905.98% 2,055.56% 100.00%
NP to SH 829 2,034 295 190 626 783 -1,427 -
  QoQ % -59.24% 589.49% 55.26% -69.65% -20.05% 154.87% -
  Horiz. % -58.09% -142.54% -20.67% -13.31% -43.87% -54.87% 100.00%
Tax Rate 33.31 % 55.03 % 41.61 % 37.57 % 34.79 % 56.77 % 92.71 % -49.49%
  QoQ % -39.47% 32.25% 10.75% 7.99% -38.72% -38.77% -
  Horiz. % 35.93% 59.36% 44.88% 40.52% 37.53% 61.23% 100.00%
Total Cost 162,399 294,736 212,614 284,926 276,913 205,880 242,307 -23.43%
  QoQ % -44.90% 38.62% -25.38% 2.89% 34.50% -15.03% -
  Horiz. % 67.02% 121.64% 87.75% 117.59% 114.28% 84.97% 100.00%
Net Worth 240,631 239,535 236,971 229,788 225,435 223,897 215,294 7.71%
  QoQ % 0.46% 1.08% 3.13% 1.93% 0.69% 4.00% -
  Horiz. % 111.77% 111.26% 110.07% 106.73% 104.71% 104.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 240,631 239,535 236,971 229,788 225,435 223,897 215,294 7.71%
  QoQ % 0.46% 1.08% 3.13% 1.93% 0.69% 4.00% -
  Horiz. % 111.77% 111.26% 110.07% 106.73% 104.71% 104.00% 100.00%
NOSH 267,160 267,160 267,160 262,646 250,400 243,870 234,526 9.08%
  QoQ % 0.00% -0.00% 1.72% 4.89% 2.68% 3.98% -
  Horiz. % 113.92% 113.91% 113.92% 111.99% 106.77% 103.98% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.50 % 1.76 % 1.46 % 0.52 % 0.76 % 2.28 % 0.10 % 756.67%
  QoQ % 42.05% 20.55% 180.77% -31.58% -66.67% 2,180.00% -
  Horiz. % 2,500.00% 1,760.00% 1,460.00% 520.00% 760.00% 2,280.00% 100.00%
ROE 0.34 % 0.85 % 0.12 % 0.08 % 0.28 % 0.35 % -0.66 % -
  QoQ % -60.00% 608.33% 50.00% -71.43% -20.00% 153.03% -
  Horiz. % -51.52% -128.79% -18.18% -12.12% -42.42% -53.03% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 62.35 112.29 80.76 109.05 111.43 86.39 103.42 -28.66%
  QoQ % -44.47% 39.04% -25.94% -2.14% 28.98% -16.47% -
  Horiz. % 60.29% 108.58% 78.09% 105.44% 107.75% 83.53% 100.00%
EPS 0.31 0.76 0.11 0.07 0.25 0.32 -0.61 -
  QoQ % -59.21% 590.91% 57.14% -72.00% -21.87% 152.46% -
  Horiz. % -50.82% -124.59% -18.03% -11.48% -40.98% -52.46% 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 0.9007 0.8966 0.8870 0.8749 0.9003 0.9181 0.9180 -1.26%
  QoQ % 0.46% 1.08% 1.38% -2.82% -1.94% 0.01% -
  Horiz. % 98.12% 97.67% 96.62% 95.31% 98.07% 100.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 19.50 35.12 25.26 33.53 32.66 24.66 28.39 -22.17%
  QoQ % -44.48% 39.03% -24.66% 2.66% 32.44% -13.14% -
  Horiz. % 68.69% 123.71% 88.97% 118.10% 115.04% 86.86% 100.00%
EPS 0.10 0.24 0.03 0.02 0.07 0.09 -0.17 -
  QoQ % -58.33% 700.00% 50.00% -71.43% -22.22% 152.94% -
  Horiz. % -58.82% -141.18% -17.65% -11.76% -41.18% -52.94% 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 0.2817 0.2804 0.2774 0.2690 0.2639 0.2621 0.2520 7.72%
  QoQ % 0.46% 1.08% 3.12% 1.93% 0.69% 4.01% -
  Horiz. % 111.79% 111.27% 110.08% 106.75% 104.72% 104.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.3250 0.3400 0.3550 0.4050 0.4400 0.4350 0.4150 -
P/RPS 0.52 0.30 0.44 0.37 0.39 0.50 0.40 19.13%
  QoQ % 73.33% -31.82% 18.92% -5.13% -22.00% 25.00% -
  Horiz. % 130.00% 75.00% 110.00% 92.50% 97.50% 125.00% 100.00%
P/EPS 104.74 44.66 321.50 559.85 176.00 135.48 -68.20 -
  QoQ % 134.53% -86.11% -42.57% 218.10% 29.91% 298.65% -
  Horiz. % -153.58% -65.48% -471.41% -820.89% -258.06% -198.65% 100.00%
EY 0.95 2.24 0.31 0.18 0.57 0.74 -1.47 -
  QoQ % -57.59% 622.58% 72.22% -68.42% -22.97% 150.34% -
  Horiz. % -64.63% -152.38% -21.09% -12.24% -38.78% -50.34% 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 0.36 0.38 0.40 0.46 0.49 0.47 0.45 -13.83%
  QoQ % -5.26% -5.00% -13.04% -6.12% 4.26% 4.44% -
  Horiz. % 80.00% 84.44% 88.89% 102.22% 108.89% 104.44% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 -
Price 0.2800 0.3300 0.3500 0.3450 0.4100 0.4500 0.4050 -
P/RPS 0.45 0.29 0.43 0.32 0.37 0.52 0.39 10.02%
  QoQ % 55.17% -32.56% 34.38% -13.51% -28.85% 33.33% -
  Horiz. % 115.38% 74.36% 110.26% 82.05% 94.87% 133.33% 100.00%
P/EPS 90.24 43.34 316.97 476.91 164.00 140.16 -66.56 -
  QoQ % 108.21% -86.33% -33.54% 190.80% 17.01% 310.58% -
  Horiz. % -135.58% -65.11% -476.22% -716.51% -246.39% -210.58% 100.00%
EY 1.11 2.31 0.32 0.21 0.61 0.71 -1.50 -
  QoQ % -51.95% 621.88% 52.38% -65.57% -14.08% 147.33% -
  Horiz. % -74.00% -154.00% -21.33% -14.00% -40.67% -47.33% 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 0.31 0.37 0.39 0.39 0.46 0.49 0.44 -20.84%
  QoQ % -16.22% -5.13% 0.00% -15.22% -6.12% 11.36% -
  Horiz. % 70.45% 84.09% 88.64% 88.64% 104.55% 111.36% 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
 
 

402  401  600  1044 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.01-0.01 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.060.00 
 AT 0.0850.00 
 MAHSING 1.12-0.01 
 LUSTER 0.19-0.005 
 MLAB 0.03+0.005 
 DSONIC-WA 0.235+0.025 

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