Highlights

[BPURI] QoQ Quarter Result on 2016-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     154.87%    YoY -     268.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 215,763 286,408 279,033 210,690 242,541 302,584 294,482 -18.71%
  QoQ % -24.67% 2.64% 32.44% -13.13% -19.84% 2.75% -
  Horiz. % 73.27% 97.26% 94.75% 71.55% 82.36% 102.75% 100.00%
PBT 5,393 2,374 3,251 11,126 3,209 9,881 2,547 64.82%
  QoQ % 127.17% -26.98% -70.78% 246.71% -67.52% 287.95% -
  Horiz. % 211.74% 93.21% 127.64% 436.83% 125.99% 387.95% 100.00%
Tax -2,244 -892 -1,131 -6,316 -2,975 -3,300 -817 96.00%
  QoQ % -151.57% 21.13% 82.09% -112.30% 9.85% -303.92% -
  Horiz. % 274.66% 109.18% 138.43% 773.07% 364.14% 403.92% 100.00%
NP 3,149 1,482 2,120 4,810 234 6,581 1,730 49.03%
  QoQ % 112.48% -30.09% -55.93% 1,955.56% -96.44% 280.40% -
  Horiz. % 182.02% 85.66% 122.54% 278.03% 13.53% 380.40% 100.00%
NP to SH 295 190 626 783 -1,427 902 812 -49.05%
  QoQ % 55.26% -69.65% -20.05% 154.87% -258.20% 11.08% -
  Horiz. % 36.33% 23.40% 77.09% 96.43% -175.74% 111.08% 100.00%
Tax Rate 41.61 % 37.57 % 34.79 % 56.77 % 92.71 % 33.40 % 32.08 % 18.92%
  QoQ % 10.75% 7.99% -38.72% -38.77% 177.57% 4.11% -
  Horiz. % 129.71% 117.11% 108.45% 176.96% 289.00% 104.11% 100.00%
Total Cost 212,614 284,926 276,913 205,880 242,307 296,003 292,752 -19.19%
  QoQ % -25.38% 2.89% 34.50% -15.03% -18.14% 1.11% -
  Horiz. % 72.63% 97.33% 94.59% 70.33% 82.77% 101.11% 100.00%
Net Worth 236,971 229,788 225,435 223,897 215,294 216,179 217,940 5.73%
  QoQ % 3.13% 1.93% 0.69% 4.00% -0.41% -0.81% -
  Horiz. % 108.73% 105.44% 103.44% 102.73% 98.79% 99.19% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 236,971 229,788 225,435 223,897 215,294 216,179 217,940 5.73%
  QoQ % 3.13% 1.93% 0.69% 4.00% -0.41% -0.81% -
  Horiz. % 108.73% 105.44% 103.44% 102.73% 98.79% 99.19% 100.00%
NOSH 267,160 262,646 250,400 243,870 234,526 231,282 232,000 9.85%
  QoQ % 1.72% 4.89% 2.68% 3.98% 1.40% -0.31% -
  Horiz. % 115.16% 113.21% 107.93% 105.12% 101.09% 99.69% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 1.46 % 0.52 % 0.76 % 2.28 % 0.10 % 2.17 % 0.59 % 82.85%
  QoQ % 180.77% -31.58% -66.67% 2,180.00% -95.39% 267.80% -
  Horiz. % 247.46% 88.14% 128.81% 386.44% 16.95% 367.80% 100.00%
ROE 0.12 % 0.08 % 0.28 % 0.35 % -0.66 % 0.42 % 0.37 % -52.76%
  QoQ % 50.00% -71.43% -20.00% 153.03% -257.14% 13.51% -
  Horiz. % 32.43% 21.62% 75.68% 94.59% -178.38% 113.51% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 80.76 109.05 111.43 86.39 103.42 130.83 126.93 -26.00%
  QoQ % -25.94% -2.14% 28.98% -16.47% -20.95% 3.07% -
  Horiz. % 63.63% 85.91% 87.79% 68.06% 81.48% 103.07% 100.00%
EPS 0.11 0.07 0.25 0.32 -0.61 0.39 0.35 -53.74%
  QoQ % 57.14% -72.00% -21.87% 152.46% -256.41% 11.43% -
  Horiz. % 31.43% 20.00% 71.43% 91.43% -174.29% 111.43% 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 0.8870 0.8749 0.9003 0.9181 0.9180 0.9347 0.9394 -3.75%
  QoQ % 1.38% -2.82% -1.94% 0.01% -1.79% -0.50% -
  Horiz. % 94.42% 93.13% 95.84% 97.73% 97.72% 99.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.25 33.52 32.66 24.66 28.39 35.42 34.47 -18.72%
  QoQ % -24.67% 2.63% 32.44% -13.14% -19.85% 2.76% -
  Horiz. % 73.25% 97.24% 94.75% 71.54% 82.36% 102.76% 100.00%
EPS 0.03 0.02 0.07 0.09 -0.17 0.11 0.10 -55.15%
  QoQ % 50.00% -71.43% -22.22% 152.94% -254.55% 10.00% -
  Horiz. % 30.00% 20.00% 70.00% 90.00% -170.00% 110.00% 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 0.2774 0.2690 0.2639 0.2621 0.2520 0.2530 0.2551 5.74%
  QoQ % 3.12% 1.93% 0.69% 4.01% -0.40% -0.82% -
  Horiz. % 108.74% 105.45% 103.45% 102.74% 98.78% 99.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.3550 0.4050 0.4400 0.4350 0.4150 0.3700 0.4150 -
P/RPS 0.44 0.37 0.39 0.50 0.40 0.28 0.33 21.12%
  QoQ % 18.92% -5.13% -22.00% 25.00% 42.86% -15.15% -
  Horiz. % 133.33% 112.12% 118.18% 151.52% 121.21% 84.85% 100.00%
P/EPS 321.50 559.85 176.00 135.48 -68.20 94.87 118.57 94.33%
  QoQ % -42.57% 218.10% 29.91% 298.65% -171.89% -19.99% -
  Horiz. % 271.15% 472.17% 148.44% 114.26% -57.52% 80.01% 100.00%
EY 0.31 0.18 0.57 0.74 -1.47 1.05 0.84 -48.52%
  QoQ % 72.22% -68.42% -22.97% 150.34% -240.00% 25.00% -
  Horiz. % 36.90% 21.43% 67.86% 88.10% -175.00% 125.00% 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 0.40 0.46 0.49 0.47 0.45 0.40 0.44 -6.15%
  QoQ % -13.04% -6.12% 4.26% 4.44% 12.50% -9.09% -
  Horiz. % 90.91% 104.55% 111.36% 106.82% 102.27% 90.91% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 29/08/17 30/05/17 28/02/17 30/11/16 30/08/16 26/05/16 -
Price 0.3500 0.3450 0.4100 0.4500 0.4050 0.3800 0.3700 -
P/RPS 0.43 0.32 0.37 0.52 0.39 0.29 0.29 30.00%
  QoQ % 34.38% -13.51% -28.85% 33.33% 34.48% 0.00% -
  Horiz. % 148.28% 110.34% 127.59% 179.31% 134.48% 100.00% 100.00%
P/EPS 316.97 476.91 164.00 140.16 -66.56 97.44 105.71 107.80%
  QoQ % -33.54% 190.80% 17.01% 310.58% -168.31% -7.82% -
  Horiz. % 299.85% 451.15% 155.14% 132.59% -62.96% 92.18% 100.00%
EY 0.32 0.21 0.61 0.71 -1.50 1.03 0.95 -51.56%
  QoQ % 52.38% -65.57% -14.08% 147.33% -245.63% 8.42% -
  Horiz. % 33.68% 22.11% 64.21% 74.74% -157.89% 108.42% 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 0.39 0.39 0.46 0.49 0.44 0.41 0.39 -
  QoQ % 0.00% -15.22% -6.12% 11.36% 7.32% 5.13% -
  Horiz. % 100.00% 100.00% 117.95% 125.64% 112.82% 105.13% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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