Highlights

[BPURI] QoQ Quarter Result on 2018-09-30 [#1]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     339.33%    YoY -     165.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 170,045 100,292 183,009 199,864 160,416 166,571 300,003 -31.58%
  QoQ % 69.55% -45.20% -8.43% 24.59% -3.70% -44.48% -
  Horiz. % 56.68% 33.43% 61.00% 66.62% 53.47% 55.52% 100.00%
PBT 11,722 9,703 13,075 7,854 5,934 6,256 11,713 0.05%
  QoQ % 20.81% -25.79% 66.48% 32.36% -5.15% -46.59% -
  Horiz. % 100.08% 82.84% 111.63% 67.05% 50.66% 53.41% 100.00%
Tax -6,307 -1,551 -6,992 -4,449 -212 -2,084 -6,446 -1.45%
  QoQ % -306.64% 77.82% -57.16% -1,998.58% 89.83% 67.67% -
  Horiz. % 97.84% 24.06% 108.47% 69.02% 3.29% 32.33% 100.00%
NP 5,415 8,152 6,083 3,405 5,722 4,172 5,267 1.87%
  QoQ % -33.57% 34.01% 78.65% -40.49% 37.15% -20.79% -
  Horiz. % 102.81% 154.78% 115.49% 64.65% 108.64% 79.21% 100.00%
NP to SH 324 -344 -1,269 782 178 829 2,034 -70.71%
  QoQ % 194.19% 72.89% -262.28% 339.33% -78.53% -59.24% -
  Horiz. % 15.93% -16.91% -62.39% 38.45% 8.75% 40.76% 100.00%
Tax Rate 53.80 % 15.98 % 53.48 % 56.65 % 3.57 % 33.31 % 55.03 % -1.50%
  QoQ % 236.67% -70.12% -5.60% 1,486.83% -89.28% -39.47% -
  Horiz. % 97.76% 29.04% 97.18% 102.94% 6.49% 60.53% 100.00%
Total Cost 164,630 92,140 176,926 196,459 154,694 162,399 294,736 -32.25%
  QoQ % 78.67% -47.92% -9.94% 27.00% -4.74% -44.90% -
  Horiz. % 55.86% 31.26% 60.03% 66.66% 52.49% 55.10% 100.00%
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.86%
  QoQ % -2.30% 15.66% -8.98% 4.73% -2.21% 0.46% -
  Horiz. % 105.82% 108.31% 93.65% 102.89% 98.24% 100.46% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 253,483 259,443 224,315 246,448 235,309 240,631 239,535 3.86%
  QoQ % -2.30% 15.66% -8.98% 4.73% -2.21% 0.46% -
  Horiz. % 105.82% 108.31% 93.65% 102.89% 98.24% 100.46% 100.00%
NOSH 382,039 382,039 330,167 292,035 275,570 267,160 267,160 27.01%
  QoQ % 0.00% 15.71% 13.06% 5.97% 3.15% 0.00% -
  Horiz. % 143.00% 143.00% 123.58% 109.31% 103.15% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.18 % 8.13 % 3.32 % 1.70 % 3.57 % 2.50 % 1.76 % 48.51%
  QoQ % -60.89% 144.88% 95.29% -52.38% 42.80% 42.05% -
  Horiz. % 180.68% 461.93% 188.64% 96.59% 202.84% 142.05% 100.00%
ROE 0.13 % -0.13 % -0.57 % 0.32 % 0.08 % 0.34 % 0.85 % -71.50%
  QoQ % 200.00% 77.19% -278.12% 300.00% -76.47% -60.00% -
  Horiz. % 15.29% -15.29% -67.06% 37.65% 9.41% 40.00% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 44.51 26.25 55.43 68.44 58.21 62.35 112.29 -46.13%
  QoQ % 69.56% -52.64% -19.01% 17.57% -6.64% -44.47% -
  Horiz. % 39.64% 23.38% 49.36% 60.95% 51.84% 55.53% 100.00%
EPS 0.08 -0.09 -0.38 0.27 0.06 0.31 0.76 -77.80%
  QoQ % 188.89% 76.32% -240.74% 350.00% -80.65% -59.21% -
  Horiz. % 10.53% -11.84% -50.00% 35.53% 7.89% 40.79% 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 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 0.8966 -18.23%
  QoQ % -2.30% -0.04% -19.49% -1.17% -5.20% 0.46% -
  Horiz. % 74.00% 75.74% 75.78% 94.12% 95.24% 100.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 19.90 11.74 21.42 23.40 18.78 19.50 35.12 -31.60%
  QoQ % 69.51% -45.19% -8.46% 24.60% -3.69% -44.48% -
  Horiz. % 56.66% 33.43% 60.99% 66.63% 53.47% 55.52% 100.00%
EPS 0.04 -0.04 -0.15 0.09 0.02 0.10 0.24 -69.81%
  QoQ % 200.00% 73.33% -266.67% 350.00% -80.00% -58.33% -
  Horiz. % 16.67% -16.67% -62.50% 37.50% 8.33% 41.67% 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 0.2967 0.3037 0.2626 0.2885 0.2754 0.2817 0.2804 3.85%
  QoQ % -2.30% 15.65% -8.98% 4.76% -2.24% 0.46% -
  Horiz. % 105.81% 108.31% 93.65% 102.89% 98.22% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1750 0.1850 0.2100 0.2050 0.2600 0.3250 0.3400 -
P/RPS 0.39 0.70 0.38 0.30 0.45 0.52 0.30 19.17%
  QoQ % -44.29% 84.21% 26.67% -33.33% -13.46% 73.33% -
  Horiz. % 130.00% 233.33% 126.67% 100.00% 150.00% 173.33% 100.00%
P/EPS 206.35 -205.46 -54.64 76.56 402.52 104.74 44.66 178.19%
  QoQ % 200.43% -276.02% -171.37% -80.98% 284.30% 134.53% -
  Horiz. % 462.05% -460.05% -122.35% 171.43% 901.30% 234.53% 100.00%
EY 0.48 -0.49 -1.83 1.31 0.25 0.95 2.24 -64.29%
  QoQ % 197.96% 73.22% -239.69% 424.00% -73.68% -57.59% -
  Horiz. % 21.43% -21.88% -81.70% 58.48% 11.16% 42.41% 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 0.26 0.27 0.31 0.24 0.30 0.36 0.38 -22.41%
  QoQ % -3.70% -12.90% 29.17% -20.00% -16.67% -5.26% -
  Horiz. % 68.42% 71.05% 81.58% 63.16% 78.95% 94.74% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 28/02/18 -
Price 0.1300 0.1800 0.1900 0.1700 0.2450 0.2800 0.3300 -
P/RPS 0.29 0.69 0.34 0.25 0.42 0.45 0.29 -
  QoQ % -57.97% 102.94% 36.00% -40.48% -6.67% 55.17% -
  Horiz. % 100.00% 237.93% 117.24% 86.21% 144.83% 155.17% 100.00%
P/EPS 153.29 -199.90 -49.43 63.49 379.30 90.24 43.34 132.68%
  QoQ % 176.68% -304.41% -177.85% -83.26% 320.32% 108.21% -
  Horiz. % 353.69% -461.24% -114.05% 146.49% 875.17% 208.21% 100.00%
EY 0.65 -0.50 -2.02 1.58 0.26 1.11 2.31 -57.16%
  QoQ % 230.00% 75.25% -227.85% 507.69% -76.58% -51.95% -
  Horiz. % 28.14% -21.65% -87.45% 68.40% 11.26% 48.05% 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 0.20 0.27 0.28 0.20 0.29 0.31 0.37 -33.72%
  QoQ % -25.93% -3.57% 40.00% -31.03% -6.45% -16.22% -
  Horiz. % 54.05% 72.97% 75.68% 54.05% 78.38% 83.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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