Highlights

[BPURI] QoQ Quarter Result on 2018-12-31 [#2]

Stock [BPURI]: BINA PURI HOLDINGS BHD
Announcement Date 28-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -262.28%    YoY -     -162.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 89,550 170,045 100,292 183,009 199,864 160,416 166,571 -33.86%
  QoQ % -47.34% 69.55% -45.20% -8.43% 24.59% -3.70% -
  Horiz. % 53.76% 102.09% 60.21% 109.87% 119.99% 96.30% 100.00%
PBT 6,346 11,722 9,703 13,075 7,854 5,934 6,256 0.96%
  QoQ % -45.86% 20.81% -25.79% 66.48% 32.36% -5.15% -
  Horiz. % 101.44% 187.37% 155.10% 209.00% 125.54% 94.85% 100.00%
Tax -2,225 -6,307 -1,551 -6,992 -4,449 -212 -2,084 4.46%
  QoQ % 64.72% -306.64% 77.82% -57.16% -1,998.58% 89.83% -
  Horiz. % 106.77% 302.64% 74.42% 335.51% 213.48% 10.17% 100.00%
NP 4,121 5,415 8,152 6,083 3,405 5,722 4,172 -0.82%
  QoQ % -23.90% -33.57% 34.01% 78.65% -40.49% 37.15% -
  Horiz. % 98.78% 129.79% 195.40% 145.81% 81.62% 137.15% 100.00%
NP to SH 463 324 -344 -1,269 782 178 829 -32.16%
  QoQ % 42.90% 194.19% 72.89% -262.28% 339.33% -78.53% -
  Horiz. % 55.85% 39.08% -41.50% -153.08% 94.33% 21.47% 100.00%
Tax Rate 35.06 % 53.80 % 15.98 % 53.48 % 56.65 % 3.57 % 33.31 % 3.47%
  QoQ % -34.83% 236.67% -70.12% -5.60% 1,486.83% -89.28% -
  Horiz. % 105.25% 161.51% 47.97% 160.55% 170.07% 10.72% 100.00%
Total Cost 85,429 164,630 92,140 176,926 196,459 154,694 162,399 -34.81%
  QoQ % -48.11% 78.67% -47.92% -9.94% 27.00% -4.74% -
  Horiz. % 52.60% 101.37% 56.74% 108.95% 120.97% 95.26% 100.00%
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
  QoQ % 0.21% -2.30% 15.66% -8.98% 4.73% -2.21% -
  Horiz. % 105.56% 105.34% 107.82% 93.22% 102.42% 97.79% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 254,018 253,483 259,443 224,315 246,448 235,309 240,631 3.67%
  QoQ % 0.21% -2.30% 15.66% -8.98% 4.73% -2.21% -
  Horiz. % 105.56% 105.34% 107.82% 93.22% 102.42% 97.79% 100.00%
NOSH 382,039 382,039 382,039 330,167 292,035 275,570 267,160 26.90%
  QoQ % 0.00% 0.00% 15.71% 13.06% 5.97% 3.15% -
  Horiz. % 143.00% 143.00% 143.00% 123.58% 109.31% 103.15% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.60 % 3.18 % 8.13 % 3.32 % 1.70 % 3.57 % 2.50 % 50.10%
  QoQ % 44.65% -60.89% 144.88% 95.29% -52.38% 42.80% -
  Horiz. % 184.00% 127.20% 325.20% 132.80% 68.00% 142.80% 100.00%
ROE 0.18 % 0.13 % -0.13 % -0.57 % 0.32 % 0.08 % 0.34 % -34.53%
  QoQ % 38.46% 200.00% 77.19% -278.12% 300.00% -76.47% -
  Horiz. % 52.94% 38.24% -38.24% -167.65% 94.12% 23.53% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.44 44.51 26.25 55.43 68.44 58.21 62.35 -47.88%
  QoQ % -47.34% 69.56% -52.64% -19.01% 17.57% -6.64% -
  Horiz. % 37.59% 71.39% 42.10% 88.90% 109.77% 93.36% 100.00%
EPS 0.12 0.08 -0.09 -0.38 0.27 0.06 0.31 -46.85%
  QoQ % 50.00% 188.89% 76.32% -240.74% 350.00% -80.65% -
  Horiz. % 38.71% 25.81% -29.03% -122.58% 87.10% 19.35% 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 0.6649 0.6635 0.6791 0.6794 0.8439 0.8539 0.9007 -18.30%
  QoQ % 0.21% -2.30% -0.04% -19.49% -1.17% -5.20% -
  Horiz. % 73.82% 73.66% 75.40% 75.43% 93.69% 94.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 854,287
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.48 19.90 11.74 21.42 23.40 18.78 19.50 -33.87%
  QoQ % -47.34% 69.51% -45.19% -8.46% 24.60% -3.69% -
  Horiz. % 53.74% 102.05% 60.21% 109.85% 120.00% 96.31% 100.00%
EPS 0.05 0.04 -0.04 -0.15 0.09 0.02 0.10 -36.98%
  QoQ % 25.00% 200.00% 73.33% -266.67% 350.00% -80.00% -
  Horiz. % 50.00% 40.00% -40.00% -150.00% 90.00% 20.00% 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 0.2973 0.2967 0.3037 0.2626 0.2885 0.2754 0.2817 3.66%
  QoQ % 0.20% -2.30% 15.65% -8.98% 4.76% -2.24% -
  Horiz. % 105.54% 105.32% 107.81% 93.22% 102.41% 97.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.1300 0.1750 0.1850 0.2100 0.2050 0.2600 0.3250 -
P/RPS 0.55 0.39 0.70 0.38 0.30 0.45 0.52 3.81%
  QoQ % 41.03% -44.29% 84.21% 26.67% -33.33% -13.46% -
  Horiz. % 105.77% 75.00% 134.62% 73.08% 57.69% 86.54% 100.00%
P/EPS 107.27 206.35 -205.46 -54.64 76.56 402.52 104.74 1.60%
  QoQ % -48.02% 200.43% -276.02% -171.37% -80.98% 284.30% -
  Horiz. % 102.42% 197.01% -196.16% -52.17% 73.10% 384.30% 100.00%
EY 0.93 0.48 -0.49 -1.83 1.31 0.25 0.95 -1.41%
  QoQ % 93.75% 197.96% 73.22% -239.69% 424.00% -73.68% -
  Horiz. % 97.89% 50.53% -51.58% -192.63% 137.89% 26.32% 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 0.26 0.27 0.31 0.24 0.30 0.36 -32.40%
  QoQ % -23.08% -3.70% -12.90% 29.17% -20.00% -16.67% -
  Horiz. % 55.56% 72.22% 75.00% 86.11% 66.67% 83.33% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 30/05/19 28/02/19 30/11/18 28/08/18 30/05/18 -
Price 0.0900 0.1300 0.1800 0.1900 0.1700 0.2450 0.2800 -
P/RPS 0.38 0.29 0.69 0.34 0.25 0.42 0.45 -10.65%
  QoQ % 31.03% -57.97% 102.94% 36.00% -40.48% -6.67% -
  Horiz. % 84.44% 64.44% 153.33% 75.56% 55.56% 93.33% 100.00%
P/EPS 74.26 153.29 -199.90 -49.43 63.49 379.30 90.24 -12.17%
  QoQ % -51.56% 176.68% -304.41% -177.85% -83.26% 320.32% -
  Horiz. % 82.29% 169.87% -221.52% -54.78% 70.36% 420.32% 100.00%
EY 1.35 0.65 -0.50 -2.02 1.58 0.26 1.11 13.93%
  QoQ % 107.69% 230.00% 75.25% -227.85% 507.69% -76.58% -
  Horiz. % 121.62% 58.56% -45.05% -181.98% 142.34% 23.42% 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 0.14 0.20 0.27 0.28 0.20 0.29 0.31 -41.11%
  QoQ % -30.00% -25.93% -3.57% 40.00% -31.03% -6.45% -
  Horiz. % 45.16% 64.52% 87.10% 90.32% 64.52% 93.55% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

615  348  575  612 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.035+0.005 
 LUSTER 0.225+0.05 
 MAHSING 1.24+0.295 
 MLAB 0.035+0.005 
 AT 0.10+0.015 
 VSOLAR 0.0350.00 
 MAHSING-C24 0.44+0.195 
 SALCON-WB 0.13+0.055 
 LUSTER-WA 0.13+0.055 
 KANGER 0.200.00 

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