Highlights

[BPURI] QoQ Quarter Result on 2017-09-30 [#3]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     55.26%    YoY -     120.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 160,416 166,571 300,003 215,763 286,408 279,033 210,690 -16.66%
  QoQ % -3.70% -44.48% 39.04% -24.67% 2.64% 32.44% -
  Horiz. % 76.14% 79.06% 142.39% 102.41% 135.94% 132.44% 100.00%
PBT 5,934 6,256 11,713 5,393 2,374 3,251 11,126 -34.31%
  QoQ % -5.15% -46.59% 117.19% 127.17% -26.98% -70.78% -
  Horiz. % 53.33% 56.23% 105.28% 48.47% 21.34% 29.22% 100.00%
Tax -212 -2,084 -6,446 -2,244 -892 -1,131 -6,316 -89.66%
  QoQ % 89.83% 67.67% -187.25% -151.57% 21.13% 82.09% -
  Horiz. % 3.36% 33.00% 102.06% 35.53% 14.12% 17.91% 100.00%
NP 5,722 4,172 5,267 3,149 1,482 2,120 4,810 12.31%
  QoQ % 37.15% -20.79% 67.26% 112.48% -30.09% -55.93% -
  Horiz. % 118.96% 86.74% 109.50% 65.47% 30.81% 44.07% 100.00%
NP to SH 178 829 2,034 295 190 626 783 -62.85%
  QoQ % -78.53% -59.24% 589.49% 55.26% -69.65% -20.05% -
  Horiz. % 22.73% 105.87% 259.77% 37.68% 24.27% 79.95% 100.00%
Tax Rate 3.57 % 33.31 % 55.03 % 41.61 % 37.57 % 34.79 % 56.77 % -84.27%
  QoQ % -89.28% -39.47% 32.25% 10.75% 7.99% -38.72% -
  Horiz. % 6.29% 58.68% 96.93% 73.30% 66.18% 61.28% 100.00%
Total Cost 154,694 162,399 294,736 212,614 284,926 276,913 205,880 -17.39%
  QoQ % -4.74% -44.90% 38.62% -25.38% 2.89% 34.50% -
  Horiz. % 75.14% 78.88% 143.16% 103.27% 138.39% 134.50% 100.00%
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 223,897 3.38%
  QoQ % -2.21% 0.46% 1.08% 3.13% 1.93% 0.69% -
  Horiz. % 105.10% 107.47% 106.98% 105.84% 102.63% 100.69% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 235,309 240,631 239,535 236,971 229,788 225,435 223,897 3.38%
  QoQ % -2.21% 0.46% 1.08% 3.13% 1.93% 0.69% -
  Horiz. % 105.10% 107.47% 106.98% 105.84% 102.63% 100.69% 100.00%
NOSH 275,570 267,160 267,160 267,160 262,646 250,400 243,870 8.51%
  QoQ % 3.15% 0.00% -0.00% 1.72% 4.89% 2.68% -
  Horiz. % 113.00% 109.55% 109.55% 109.55% 107.70% 102.68% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.57 % 2.50 % 1.76 % 1.46 % 0.52 % 0.76 % 2.28 % 34.95%
  QoQ % 42.80% 42.05% 20.55% 180.77% -31.58% -66.67% -
  Horiz. % 156.58% 109.65% 77.19% 64.04% 22.81% 33.33% 100.00%
ROE 0.08 % 0.34 % 0.85 % 0.12 % 0.08 % 0.28 % 0.35 % -62.72%
  QoQ % -76.47% -60.00% 608.33% 50.00% -71.43% -20.00% -
  Horiz. % 22.86% 97.14% 242.86% 34.29% 22.86% 80.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 58.21 62.35 112.29 80.76 109.05 111.43 86.39 -23.20%
  QoQ % -6.64% -44.47% 39.04% -25.94% -2.14% 28.98% -
  Horiz. % 67.38% 72.17% 129.98% 93.48% 126.23% 128.98% 100.00%
EPS 0.06 0.31 0.76 0.11 0.07 0.25 0.32 -67.34%
  QoQ % -80.65% -59.21% 590.91% 57.14% -72.00% -21.87% -
  Horiz. % 18.75% 96.88% 237.50% 34.38% 21.88% 78.12% 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 0.8539 0.9007 0.8966 0.8870 0.8749 0.9003 0.9181 -4.73%
  QoQ % -5.20% 0.46% 1.08% 1.38% -2.82% -1.94% -
  Horiz. % 93.01% 98.10% 97.66% 96.61% 95.29% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 18.78 19.50 35.12 25.26 33.53 32.66 24.66 -16.65%
  QoQ % -3.69% -44.48% 39.03% -24.66% 2.66% 32.44% -
  Horiz. % 76.16% 79.08% 142.42% 102.43% 135.97% 132.44% 100.00%
EPS 0.02 0.10 0.24 0.03 0.02 0.07 0.09 -63.41%
  QoQ % -80.00% -58.33% 700.00% 50.00% -71.43% -22.22% -
  Horiz. % 22.22% 111.11% 266.67% 33.33% 22.22% 77.78% 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 0.2754 0.2817 0.2804 0.2774 0.2690 0.2639 0.2621 3.36%
  QoQ % -2.24% 0.46% 1.08% 3.12% 1.93% 0.69% -
  Horiz. % 105.07% 107.48% 106.98% 105.84% 102.63% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2600 0.3250 0.3400 0.3550 0.4050 0.4400 0.4350 -
P/RPS 0.45 0.52 0.30 0.44 0.37 0.39 0.50 -6.80%
  QoQ % -13.46% 73.33% -31.82% 18.92% -5.13% -22.00% -
  Horiz. % 90.00% 104.00% 60.00% 88.00% 74.00% 78.00% 100.00%
P/EPS 402.52 104.74 44.66 321.50 559.85 176.00 135.48 107.08%
  QoQ % 284.30% 134.53% -86.11% -42.57% 218.10% 29.91% -
  Horiz. % 297.11% 77.31% 32.96% 237.30% 413.23% 129.91% 100.00%
EY 0.25 0.95 2.24 0.31 0.18 0.57 0.74 -51.59%
  QoQ % -73.68% -57.59% 622.58% 72.22% -68.42% -22.97% -
  Horiz. % 33.78% 128.38% 302.70% 41.89% 24.32% 77.03% 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 0.30 0.36 0.38 0.40 0.46 0.49 0.47 -25.93%
  QoQ % -16.67% -5.26% -5.00% -13.04% -6.12% 4.26% -
  Horiz. % 63.83% 76.60% 80.85% 85.11% 97.87% 104.26% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 28/02/17 -
Price 0.2450 0.2800 0.3300 0.3500 0.3450 0.4100 0.4500 -
P/RPS 0.42 0.45 0.29 0.43 0.32 0.37 0.52 -13.30%
  QoQ % -6.67% 55.17% -32.56% 34.38% -13.51% -28.85% -
  Horiz. % 80.77% 86.54% 55.77% 82.69% 61.54% 71.15% 100.00%
P/EPS 379.30 90.24 43.34 316.97 476.91 164.00 140.16 94.55%
  QoQ % 320.32% 108.21% -86.33% -33.54% 190.80% 17.01% -
  Horiz. % 270.62% 64.38% 30.92% 226.15% 340.26% 117.01% 100.00%
EY 0.26 1.11 2.31 0.32 0.21 0.61 0.71 -48.91%
  QoQ % -76.58% -51.95% 621.88% 52.38% -65.57% -14.08% -
  Horiz. % 36.62% 156.34% 325.35% 45.07% 29.58% 85.92% 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 0.29 0.31 0.37 0.39 0.39 0.46 0.49 -29.58%
  QoQ % -6.45% -16.22% -5.13% 0.00% -15.22% -6.12% -
  Horiz. % 59.18% 63.27% 75.51% 79.59% 79.59% 93.88% 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
 
 

385  391  612  1059 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 KGROUP-OR 0.005-0.015 
 DGSB 0.20-0.03 
 IRIS 0.285+0.02 
 KGROUP 0.065+0.005 
 AT 0.0850.00 
 MAHSING 1.130.00 
 MLAB 0.03+0.005 
 LUSTER 0.1950.00 
 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