Highlights

[BPURI] QoQ Quarter Result on 2018-06-30 [#0]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
30-Jun-2018
Profit Trend QoQ -     -78.53%    YoY -     -6.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 100,292 183,009 199,864 160,416 166,571 300,003 215,763 -40.02%
  QoQ % -45.20% -8.43% 24.59% -3.70% -44.48% 39.04% -
  Horiz. % 46.48% 84.82% 92.63% 74.35% 77.20% 139.04% 100.00%
PBT 9,703 13,075 7,854 5,934 6,256 11,713 5,393 47.98%
  QoQ % -25.79% 66.48% 32.36% -5.15% -46.59% 117.19% -
  Horiz. % 179.92% 242.44% 145.63% 110.03% 116.00% 217.19% 100.00%
Tax -1,551 -6,992 -4,449 -212 -2,084 -6,446 -2,244 -21.84%
  QoQ % 77.82% -57.16% -1,998.58% 89.83% 67.67% -187.25% -
  Horiz. % 69.12% 311.59% 198.26% 9.45% 92.87% 287.25% 100.00%
NP 8,152 6,083 3,405 5,722 4,172 5,267 3,149 88.65%
  QoQ % 34.01% 78.65% -40.49% 37.15% -20.79% 67.26% -
  Horiz. % 258.88% 193.17% 108.13% 181.71% 132.49% 167.26% 100.00%
NP to SH -344 -1,269 782 178 829 2,034 295 -
  QoQ % 72.89% -262.28% 339.33% -78.53% -59.24% 589.49% -
  Horiz. % -116.61% -430.17% 265.08% 60.34% 281.02% 689.49% 100.00%
Tax Rate 15.98 % 53.48 % 56.65 % 3.57 % 33.31 % 55.03 % 41.61 % -47.20%
  QoQ % -70.12% -5.60% 1,486.83% -89.28% -39.47% 32.25% -
  Horiz. % 38.40% 128.53% 136.15% 8.58% 80.05% 132.25% 100.00%
Total Cost 92,140 176,926 196,459 154,694 162,399 294,736 212,614 -42.76%
  QoQ % -47.92% -9.94% 27.00% -4.74% -44.90% 38.62% -
  Horiz. % 43.34% 83.21% 92.40% 72.76% 76.38% 138.62% 100.00%
Net Worth 259,443 224,315 246,448 235,309 240,631 239,535 236,971 6.23%
  QoQ % 15.66% -8.98% 4.73% -2.21% 0.46% 1.08% -
  Horiz. % 109.48% 94.66% 104.00% 99.30% 101.54% 101.08% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 259,443 224,315 246,448 235,309 240,631 239,535 236,971 6.23%
  QoQ % 15.66% -8.98% 4.73% -2.21% 0.46% 1.08% -
  Horiz. % 109.48% 94.66% 104.00% 99.30% 101.54% 101.08% 100.00%
NOSH 382,039 330,167 292,035 275,570 267,160 267,160 267,160 26.96%
  QoQ % 15.71% 13.06% 5.97% 3.15% 0.00% -0.00% -
  Horiz. % 143.00% 123.58% 109.31% 103.15% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 8.13 % 3.32 % 1.70 % 3.57 % 2.50 % 1.76 % 1.46 % 214.49%
  QoQ % 144.88% 95.29% -52.38% 42.80% 42.05% 20.55% -
  Horiz. % 556.85% 227.40% 116.44% 244.52% 171.23% 120.55% 100.00%
ROE -0.13 % -0.57 % 0.32 % 0.08 % 0.34 % 0.85 % 0.12 % -
  QoQ % 77.19% -278.12% 300.00% -76.47% -60.00% 608.33% -
  Horiz. % -108.33% -475.00% 266.67% 66.67% 283.33% 708.33% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 26.25 55.43 68.44 58.21 62.35 112.29 80.76 -52.76%
  QoQ % -52.64% -19.01% 17.57% -6.64% -44.47% 39.04% -
  Horiz. % 32.50% 68.64% 84.74% 72.08% 77.20% 139.04% 100.00%
EPS -0.09 -0.38 0.27 0.06 0.31 0.76 0.11 -
  QoQ % 76.32% -240.74% 350.00% -80.65% -59.21% 590.91% -
  Horiz. % -81.82% -345.45% 245.45% 54.55% 281.82% 690.91% 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 0.6791 0.6794 0.8439 0.8539 0.9007 0.8966 0.8870 -16.32%
  QoQ % -0.04% -19.49% -1.17% -5.20% 0.46% 1.08% -
  Horiz. % 76.56% 76.60% 95.14% 96.27% 101.54% 101.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 11.74 21.42 23.40 18.78 19.50 35.12 25.26 -40.03%
  QoQ % -45.19% -8.46% 24.60% -3.69% -44.48% 39.03% -
  Horiz. % 46.48% 84.80% 92.64% 74.35% 77.20% 139.03% 100.00%
EPS -0.04 -0.15 0.09 0.02 0.10 0.24 0.03 -
  QoQ % 73.33% -266.67% 350.00% -80.00% -58.33% 700.00% -
  Horiz. % -133.33% -500.00% 300.00% 66.67% 333.33% 800.00% 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 0.3037 0.2626 0.2885 0.2754 0.2817 0.2804 0.2774 6.23%
  QoQ % 15.65% -8.98% 4.76% -2.24% 0.46% 1.08% -
  Horiz. % 109.48% 94.66% 104.00% 99.28% 101.55% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.1850 0.2100 0.2050 0.2600 0.3250 0.3400 0.3550 -
P/RPS 0.70 0.38 0.30 0.45 0.52 0.30 0.44 36.32%
  QoQ % 84.21% 26.67% -33.33% -13.46% 73.33% -31.82% -
  Horiz. % 159.09% 86.36% 68.18% 102.27% 118.18% 68.18% 100.00%
P/EPS -205.46 -54.64 76.56 402.52 104.74 44.66 321.50 -
  QoQ % -276.02% -171.37% -80.98% 284.30% 134.53% -86.11% -
  Horiz. % -63.91% -17.00% 23.81% 125.20% 32.58% 13.89% 100.00%
EY -0.49 -1.83 1.31 0.25 0.95 2.24 0.31 -
  QoQ % 73.22% -239.69% 424.00% -73.68% -57.59% 622.58% -
  Horiz. % -158.06% -590.32% 422.58% 80.65% 306.45% 722.58% 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 0.27 0.31 0.24 0.30 0.36 0.38 0.40 -23.07%
  QoQ % -12.90% 29.17% -20.00% -16.67% -5.26% -5.00% -
  Horiz. % 67.50% 77.50% 60.00% 75.00% 90.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 -
Price 0.1800 0.1900 0.1700 0.2450 0.2800 0.3300 0.3500 -
P/RPS 0.69 0.34 0.25 0.42 0.45 0.29 0.43 37.10%
  QoQ % 102.94% 36.00% -40.48% -6.67% 55.17% -32.56% -
  Horiz. % 160.47% 79.07% 58.14% 97.67% 104.65% 67.44% 100.00%
P/EPS -199.90 -49.43 63.49 379.30 90.24 43.34 316.97 -
  QoQ % -304.41% -177.85% -83.26% 320.32% 108.21% -86.33% -
  Horiz. % -63.07% -15.59% 20.03% 119.66% 28.47% 13.67% 100.00%
EY -0.50 -2.02 1.58 0.26 1.11 2.31 0.32 -
  QoQ % 75.25% -227.85% 507.69% -76.58% -51.95% 621.88% -
  Horiz. % -156.25% -631.25% 493.75% 81.25% 346.88% 721.88% 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 0.27 0.28 0.20 0.29 0.31 0.37 0.39 -21.76%
  QoQ % -3.57% 40.00% -31.03% -6.45% -16.22% -5.13% -
  Horiz. % 69.23% 71.79% 51.28% 74.36% 79.49% 94.87% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

408  403  594  1042 

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