Highlights

[BPURI] QoQ Quarter Result on 2015-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -138.29%    YoY -     -129.68%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 242,541 302,584 294,482 473,601 195,077 266,381 338,413 -19.86%
  QoQ % -19.84% 2.75% -37.82% 142.78% -26.77% -21.29% -
  Horiz. % 71.67% 89.41% 87.02% 139.95% 57.64% 78.71% 100.00%
PBT 3,209 9,881 2,547 23,767 3,090 1,879 3,097 2.39%
  QoQ % -67.52% 287.95% -89.28% 669.16% 64.45% -39.33% -
  Horiz. % 103.62% 319.05% 82.24% 767.42% 99.77% 60.67% 100.00%
Tax -2,975 -3,300 -817 -10,118 -1,470 9 -652 174.34%
  QoQ % 9.85% -303.92% 91.93% -588.30% -16,433.33% 101.38% -
  Horiz. % 456.29% 506.13% 125.31% 1,551.84% 225.46% -1.38% 100.00%
NP 234 6,581 1,730 13,649 1,620 1,888 2,445 -78.99%
  QoQ % -96.44% 280.40% -87.33% 742.53% -14.19% -22.78% -
  Horiz. % 9.57% 269.16% 70.76% 558.24% 66.26% 77.22% 100.00%
NP to SH -1,427 902 812 -466 1,217 1,306 1,239 -
  QoQ % -258.20% 11.08% 274.25% -138.29% -6.81% 5.41% -
  Horiz. % -115.17% 72.80% 65.54% -37.61% 98.22% 105.41% 100.00%
Tax Rate 92.71 % 33.40 % 32.08 % 42.57 % 47.57 % -0.48 % 21.05 % 167.96%
  QoQ % 177.57% 4.11% -24.64% -10.51% 10,010.42% -102.28% -
  Horiz. % 440.43% 158.67% 152.40% 202.23% 225.99% -2.28% 100.00%
Total Cost 242,307 296,003 292,752 459,952 193,457 264,493 335,968 -19.53%
  QoQ % -18.14% 1.11% -36.35% 137.75% -26.86% -21.27% -
  Horiz. % 72.12% 88.10% 87.14% 136.90% 57.58% 78.73% 100.00%
Net Worth 215,294 216,179 217,940 174,880 182,626 192,781 195,533 6.61%
  QoQ % -0.41% -0.81% 24.62% -4.24% -5.27% -1.41% -
  Horiz. % 110.11% 110.56% 111.46% 89.44% 93.40% 98.59% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 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
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 215,294 216,179 217,940 174,880 182,626 192,781 195,533 6.61%
  QoQ % -0.41% -0.81% 24.62% -4.24% -5.27% -1.41% -
  Horiz. % 110.11% 110.56% 111.46% 89.44% 93.40% 98.59% 100.00%
NOSH 234,526 231,282 232,000 186,400 190,156 194,925 190,615 14.78%
  QoQ % 1.40% -0.31% 24.46% -1.98% -2.45% 2.26% -
  Horiz. % 123.04% 121.33% 121.71% 97.79% 99.76% 102.26% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.10 % 2.17 % 0.59 % 2.88 % 0.83 % 0.71 % 0.72 % -73.08%
  QoQ % -95.39% 267.80% -79.51% 246.99% 16.90% -1.39% -
  Horiz. % 13.89% 301.39% 81.94% 400.00% 115.28% 98.61% 100.00%
ROE -0.66 % 0.42 % 0.37 % -0.27 % 0.67 % 0.68 % 0.63 % -
  QoQ % -257.14% 13.51% 237.04% -140.30% -1.47% 7.94% -
  Horiz. % -104.76% 66.67% 58.73% -42.86% 106.35% 107.94% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 103.42 130.83 126.93 254.08 102.59 136.66 177.54 -30.18%
  QoQ % -20.95% 3.07% -50.04% 147.67% -24.93% -23.03% -
  Horiz. % 58.25% 73.69% 71.49% 143.11% 57.78% 76.97% 100.00%
EPS -0.61 0.39 0.35 -0.25 0.64 0.67 0.65 -
  QoQ % -256.41% 11.43% 240.00% -139.06% -4.48% 3.08% -
  Horiz. % -93.85% 60.00% 53.85% -38.46% 98.46% 103.08% 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 0.9180 0.9347 0.9394 0.9382 0.9604 0.9890 1.0258 -7.12%
  QoQ % -1.79% -0.50% 0.13% -2.31% -2.89% -3.59% -
  Horiz. % 89.49% 91.12% 91.58% 91.46% 93.62% 96.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 28.39 35.42 34.47 55.44 22.84 31.18 39.61 -19.86%
  QoQ % -19.85% 2.76% -37.82% 142.73% -26.75% -21.28% -
  Horiz. % 71.67% 89.42% 87.02% 139.96% 57.66% 78.72% 100.00%
EPS -0.17 0.11 0.10 -0.05 0.14 0.15 0.15 -
  QoQ % -254.55% 10.00% 300.00% -135.71% -6.67% 0.00% -
  Horiz. % -113.33% 73.33% 66.67% -33.33% 93.33% 100.00% 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 0.2520 0.2531 0.2551 0.2047 0.2138 0.2257 0.2289 6.60%
  QoQ % -0.43% -0.78% 24.62% -4.26% -5.27% -1.40% -
  Horiz. % 110.09% 110.57% 111.45% 89.43% 93.40% 98.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.4150 0.3700 0.4150 0.4300 0.4300 0.5350 0.5550 -
P/RPS 0.40 0.28 0.33 0.17 0.42 0.39 0.31 18.47%
  QoQ % 42.86% -15.15% 94.12% -59.52% 7.69% 25.81% -
  Horiz. % 129.03% 90.32% 106.45% 54.84% 135.48% 125.81% 100.00%
P/EPS -68.20 94.87 118.57 -172.00 67.19 79.85 85.38 -
  QoQ % -171.89% -19.99% 168.94% -355.99% -15.85% -6.48% -
  Horiz. % -79.88% 111.12% 138.87% -201.45% 78.70% 93.52% 100.00%
EY -1.47 1.05 0.84 -0.58 1.49 1.25 1.17 -
  QoQ % -240.00% 25.00% 244.83% -138.93% 19.20% 6.84% -
  Horiz. % -125.64% 89.74% 71.79% -49.57% 127.35% 106.84% 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 0.45 0.40 0.44 0.46 0.45 0.54 0.54 -11.42%
  QoQ % 12.50% -9.09% -4.35% 2.22% -16.67% 0.00% -
  Horiz. % 83.33% 74.07% 81.48% 85.19% 83.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 26/05/16 29/02/16 27/11/15 26/08/15 26/05/15 -
Price 0.4050 0.3800 0.3700 0.4150 0.4350 0.3450 0.5450 -
P/RPS 0.39 0.29 0.29 0.16 0.42 0.25 0.31 16.49%
  QoQ % 34.48% 0.00% 81.25% -61.90% 68.00% -19.35% -
  Horiz. % 125.81% 93.55% 93.55% 51.61% 135.48% 80.65% 100.00%
P/EPS -66.56 97.44 105.71 -166.00 67.97 51.49 83.85 -
  QoQ % -168.31% -7.82% 163.68% -344.23% 32.01% -38.59% -
  Horiz. % -79.38% 116.21% 126.07% -197.97% 81.06% 61.41% 100.00%
EY -1.50 1.03 0.95 -0.60 1.47 1.94 1.19 -
  QoQ % -245.63% 8.42% 258.33% -140.82% -24.23% 63.03% -
  Horiz. % -126.05% 86.55% 79.83% -50.42% 123.53% 163.03% 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 0.44 0.41 0.39 0.44 0.45 0.35 0.53 -11.64%
  QoQ % 7.32% 5.13% -11.36% -2.22% 28.57% -33.96% -
  Horiz. % 83.02% 77.36% 73.58% 83.02% 84.91% 66.04% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  550  558  646 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.0350.00 
 LUSTER 0.2250.00 
 MAHSING 1.18-0.06 
 KTB 0.155+0.04 
 LUSTER-WA 0.125-0.005 
 XOX 0.12-0.005 
 AT 0.09-0.01 
 MLAB 0.0350.00 
 DNEX 0.235+0.045 
 DNEX-WD 0.05+0.015 

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!

TOP ARTICLES

1. DON'T FORGET TO WATCH THIS EXPLOSYF COUNTER CLOSELY !!! Bursa Master
2. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
6. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
7. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
8. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS