Highlights

[BPURI] QoQ Quarter Result on 2017-12-31 [#4]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     589.49%    YoY -     159.77%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 199,864 160,416 166,571 300,003 215,763 286,408 279,033 -19.93%
  QoQ % 24.59% -3.70% -44.48% 39.04% -24.67% 2.64% -
  Horiz. % 71.63% 57.49% 59.70% 107.52% 77.33% 102.64% 100.00%
PBT 7,854 5,934 6,256 11,713 5,393 2,374 3,251 79.95%
  QoQ % 32.36% -5.15% -46.59% 117.19% 127.17% -26.98% -
  Horiz. % 241.59% 182.53% 192.43% 360.29% 165.89% 73.02% 100.00%
Tax -4,449 -212 -2,084 -6,446 -2,244 -892 -1,131 148.98%
  QoQ % -1,998.58% 89.83% 67.67% -187.25% -151.57% 21.13% -
  Horiz. % 393.37% 18.74% 184.26% 569.94% 198.41% 78.87% 100.00%
NP 3,405 5,722 4,172 5,267 3,149 1,482 2,120 37.11%
  QoQ % -40.49% 37.15% -20.79% 67.26% 112.48% -30.09% -
  Horiz. % 160.61% 269.91% 196.79% 248.44% 148.54% 69.91% 100.00%
NP to SH 782 178 829 2,034 295 190 626 15.97%
  QoQ % 339.33% -78.53% -59.24% 589.49% 55.26% -69.65% -
  Horiz. % 124.92% 28.43% 132.43% 324.92% 47.12% 30.35% 100.00%
Tax Rate 56.65 % 3.57 % 33.31 % 55.03 % 41.61 % 37.57 % 34.79 % 38.37%
  QoQ % 1,486.83% -89.28% -39.47% 32.25% 10.75% 7.99% -
  Horiz. % 162.83% 10.26% 95.75% 158.18% 119.60% 107.99% 100.00%
Total Cost 196,459 154,694 162,399 294,736 212,614 284,926 276,913 -20.44%
  QoQ % 27.00% -4.74% -44.90% 38.62% -25.38% 2.89% -
  Horiz. % 70.95% 55.86% 58.65% 106.44% 76.78% 102.89% 100.00%
Net Worth 246,448 235,309 240,631 239,535 236,971 229,788 225,435 6.12%
  QoQ % 4.73% -2.21% 0.46% 1.08% 3.13% 1.93% -
  Horiz. % 109.32% 104.38% 106.74% 106.25% 105.12% 101.93% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 246,448 235,309 240,631 239,535 236,971 229,788 225,435 6.12%
  QoQ % 4.73% -2.21% 0.46% 1.08% 3.13% 1.93% -
  Horiz. % 109.32% 104.38% 106.74% 106.25% 105.12% 101.93% 100.00%
NOSH 292,035 275,570 267,160 267,160 267,160 262,646 250,400 10.79%
  QoQ % 5.97% 3.15% 0.00% -0.00% 1.72% 4.89% -
  Horiz. % 116.63% 110.05% 106.69% 106.69% 106.69% 104.89% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.70 % 3.57 % 2.50 % 1.76 % 1.46 % 0.52 % 0.76 % 70.95%
  QoQ % -52.38% 42.80% 42.05% 20.55% 180.77% -31.58% -
  Horiz. % 223.68% 469.74% 328.95% 231.58% 192.11% 68.42% 100.00%
ROE 0.32 % 0.08 % 0.34 % 0.85 % 0.12 % 0.08 % 0.28 % 9.30%
  QoQ % 300.00% -76.47% -60.00% 608.33% 50.00% -71.43% -
  Horiz. % 114.29% 28.57% 121.43% 303.57% 42.86% 28.57% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 68.44 58.21 62.35 112.29 80.76 109.05 111.43 -27.72%
  QoQ % 17.57% -6.64% -44.47% 39.04% -25.94% -2.14% -
  Horiz. % 61.42% 52.24% 55.95% 100.77% 72.48% 97.86% 100.00%
EPS 0.27 0.06 0.31 0.76 0.11 0.07 0.25 5.26%
  QoQ % 350.00% -80.65% -59.21% 590.91% 57.14% -72.00% -
  Horiz. % 108.00% 24.00% 124.00% 304.00% 44.00% 28.00% 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 0.8439 0.8539 0.9007 0.8966 0.8870 0.8749 0.9003 -4.22%
  QoQ % -1.17% -5.20% 0.46% 1.08% 1.38% -2.82% -
  Horiz. % 93.74% 94.85% 100.04% 99.59% 98.52% 97.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,387
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.39 18.78 19.50 35.11 25.25 33.52 32.66 -19.94%
  QoQ % 24.55% -3.69% -44.46% 39.05% -24.67% 2.63% -
  Horiz. % 71.62% 57.50% 59.71% 107.50% 77.31% 102.63% 100.00%
EPS 0.09 0.02 0.10 0.24 0.03 0.02 0.07 18.22%
  QoQ % 350.00% -80.00% -58.33% 700.00% 50.00% -71.43% -
  Horiz. % 128.57% 28.57% 142.86% 342.86% 42.86% 28.57% 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 0.2885 0.2754 0.2816 0.2804 0.2774 0.2690 0.2639 6.12%
  QoQ % 4.76% -2.20% 0.43% 1.08% 3.12% 1.93% -
  Horiz. % 109.32% 104.36% 106.71% 106.25% 105.12% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.2050 0.2600 0.3250 0.3400 0.3550 0.4050 0.4400 -
P/RPS 0.30 0.45 0.52 0.30 0.44 0.37 0.39 -16.03%
  QoQ % -33.33% -13.46% 73.33% -31.82% 18.92% -5.13% -
  Horiz. % 76.92% 115.38% 133.33% 76.92% 112.82% 94.87% 100.00%
P/EPS 76.56 402.52 104.74 44.66 321.50 559.85 176.00 -42.56%
  QoQ % -80.98% 284.30% 134.53% -86.11% -42.57% 218.10% -
  Horiz. % 43.50% 228.70% 59.51% 25.38% 182.67% 318.10% 100.00%
EY 1.31 0.25 0.95 2.24 0.31 0.18 0.57 74.06%
  QoQ % 424.00% -73.68% -57.59% 622.58% 72.22% -68.42% -
  Horiz. % 229.82% 43.86% 166.67% 392.98% 54.39% 31.58% 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 0.24 0.30 0.36 0.38 0.40 0.46 0.49 -37.84%
  QoQ % -20.00% -16.67% -5.26% -5.00% -13.04% -6.12% -
  Horiz. % 48.98% 61.22% 73.47% 77.55% 81.63% 93.88% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 28/08/18 30/05/18 28/02/18 30/11/17 29/08/17 30/05/17 -
Price 0.1700 0.2450 0.2800 0.3300 0.3500 0.3450 0.4100 -
P/RPS 0.25 0.42 0.45 0.29 0.43 0.32 0.37 -22.98%
  QoQ % -40.48% -6.67% 55.17% -32.56% 34.38% -13.51% -
  Horiz. % 67.57% 113.51% 121.62% 78.38% 116.22% 86.49% 100.00%
P/EPS 63.49 379.30 90.24 43.34 316.97 476.91 164.00 -46.85%
  QoQ % -83.26% 320.32% 108.21% -86.33% -33.54% 190.80% -
  Horiz. % 38.71% 231.28% 55.02% 26.43% 193.27% 290.80% 100.00%
EY 1.58 0.26 1.11 2.31 0.32 0.21 0.61 88.50%
  QoQ % 507.69% -76.58% -51.95% 621.88% 52.38% -65.57% -
  Horiz. % 259.02% 42.62% 181.97% 378.69% 52.46% 34.43% 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 0.29 0.31 0.37 0.39 0.39 0.46 -42.58%
  QoQ % -31.03% -6.45% -16.22% -5.13% 0.00% -15.22% -
  Horiz. % 43.48% 63.04% 67.39% 80.43% 84.78% 84.78% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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